Property Info
- MLS O6360713
- Unit No 105
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 702
- Living Area (sqft) 588
- Foundation Block
- Min Lease Block
- HOA Fees $334.68
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.6 | Gross Yield10.7% | Annual Rent$15,000.00 | Property Taxes$1,681.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,000.00 $1,250.00 / mo | $75,000.00 $1,250.00 / mo | $150,000.00 $1,250.00 / mo | |||
| Estimated Expenses | $1,681.00 | $8,405.00 | $16,810.00 | |||
| Net Cash Flow | $13,319.00 | $66,595.00 | $133,190.00 | |||
| HOA Fees | $4,016.16 | $20,080.80 | $40,161.60 |