Property Info
- MLS O6373537
- Unit No 10
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 585
- Living Area (sqft) 585
- Foundation Other
- Min Lease Other
- HOA Fees $360.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate8.0 | Gross Yield11.8% | Annual Rent$18,360.00 | Property Taxes$1,612.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,360.00 $1,530.00 / mo | $91,800.00 $1,530.00 / mo | $183,600.00 $1,530.00 / mo | |||
| Estimated Expenses | $1,612.00 | $8,060.00 | $16,120.00 | |||
| Net Cash Flow | $16,748.00 | $83,740.00 | $167,480.00 | |||
| HOA Fees | $4,320.00 | $21,600.00 | $43,200.00 |