Property Info
- MLS O6374474
- Unit No 212
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 580
- Living Area (sqft) 580
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $416.41
Interior Features
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Open Floorplan
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.5 | Gross Yield11.6% | Annual Rent$15,600.00 | Property Taxes$1,875.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $1,875.00 | $9,375.00 | $18,750.00 | |||
| Net Cash Flow | $13,725.00 | $68,625.00 | $137,250.00 | |||
| HOA Fees | $4,996.92 | $24,984.60 | $49,969.20 |