Property Info
- MLS O6372390
- Unit No 40
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 698
- Living Area (sqft) 633
- Foundation Slab
- Min Lease Slab
- HOA Fees $475.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.2 | Gross Yield11.6% | Annual Rent$16,800.00 | Property Taxes$2,179.03 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $2,179.03 | $10,895.15 | $21,790.30 | |||
| Net Cash Flow | $14,620.97 | $73,104.85 | $146,209.70 | |||
| HOA Fees | $5,700.00 | $28,500.00 | $57,000.00 |