Property Info
- MLS O6362454
- Unit No 106
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 660
- Living Area (sqft) 660
- Foundation Slab
- Min Lease Slab
- HOA Fees $244.00
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Open Floorplan
- Primary Bedroom Main Floor
- Walk-In Closet(s)
Cash Flow
| Cap Rate9.4 | Gross Yield13.6% | Annual Rent$15,000.00 | Property Taxes$1,764.49 | 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 | $1,764.49 | $8,822.45 | $17,644.90 | |||
| Net Cash Flow | $13,235.51 | $66,177.55 | $132,355.10 | |||
| HOA Fees | $2,928.00 | $14,640.00 | $29,280.00 |