Property Info
- MLS O6377196
- Unit No 90
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 660
- Living Area (sqft) 660
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $284.00
Interior Features
- Other
Cash Flow
| Cap Rate6.1 | Gross Yield9.1% | Annual Rent$14,100.00 | Property Taxes$1,286.53 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,100.00 $1,175.00 / mo | $70,500.00 $1,175.00 / mo | $141,000.00 $1,175.00 / mo | |||
| Estimated Expenses | $1,286.53 | $6,432.65 | $12,865.30 | |||
| Net Cash Flow | $12,813.47 | $64,067.35 | $128,134.70 | |||
| HOA Fees | $3,408.00 | $17,040.00 | $34,080.00 |