Property Info
- MLS O6371429
- Unit No A5
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 834
- Living Area (sqft) 726
- Foundation Slab
- Min Lease Slab
- HOA Fees $275.00
Interior Features
- Walk-In Closet(s)
Cash Flow
| Cap Rate9.2 | Gross Yield13.5% | Annual Rent$16,200.00 | Property Taxes$1,834.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,200.00 $1,350.00 / mo | $81,000.00 $1,350.00 / mo | $162,000.00 $1,350.00 / mo | |||
| Estimated Expenses | $1,834.00 | $9,170.00 | $18,340.00 | |||
| Net Cash Flow | $14,366.00 | $71,830.00 | $143,660.00 | |||
| HOA Fees | $3,300.00 | $16,500.00 | $33,000.00 |