Property Info
- MLS O6370800
- Unit No GE
- Bedrooms 1
- Bathrooms 2
- Area (sqft) 762
- Living Area (sqft) 762
- Foundation Slab
- Min Lease Slab
- HOA Fees $462.96
Interior Features
- Cathedral Ceiling(s)
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- PrimaryBedroom Upstairs
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.7 | Gross Yield14.4% | Annual Rent$14,400.00 | Property Taxes$1,126.67 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $1,126.67 | $5,633.35 | $11,266.70 | |||
| Net Cash Flow | $13,273.33 | $66,366.65 | $132,733.30 | |||
| HOA Fees | $5,555.52 | $27,777.60 | $55,555.20 |