Property Info
- MLS O6372489
- Unit No 106
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 838
- Living Area (sqft) 838
- Foundation Slab
- Min Lease Slab
- HOA Fees $343.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate6.5 | Gross Yield9.4% | Annual Rent$21,060.00 | Property Taxes$2,279.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,060.00 $1,755.00 / mo | $105,300.00 $1,755.00 / mo | $210,600.00 $1,755.00 / mo | |||
| Estimated Expenses | $2,279.00 | $11,395.00 | $22,790.00 | |||
| Net Cash Flow | $18,781.00 | $93,905.00 | $187,810.00 | |||
| HOA Fees | $4,116.00 | $20,580.00 | $41,160.00 |