Property Info
- MLS O6367378
- Unit No 5
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 847
- Living Area (sqft) 847
- Foundation Slab
- Min Lease Slab
- HOA Fees $410.00
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
- Walk-In Closet(s)
Cash Flow
| Cap Rate8.2 | Gross Yield13.2% | Annual Rent$18,480.00 | Property Taxes$2,150.97 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,480.00 $1,540.00 / mo | $92,400.00 $1,540.00 / mo | $184,800.00 $1,540.00 / mo | |||
| Estimated Expenses | $2,150.97 | $10,754.85 | $21,509.70 | |||
| Net Cash Flow | $16,329.03 | $81,645.15 | $163,290.30 | |||
| HOA Fees | $4,920.00 | $24,600.00 | $49,200.00 |