Property Info
- MLS O6379174
- Unit No 207
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 609
- Living Area (sqft) 608
- Foundation Block
- Min Lease Block
- HOA Fees $475.00
Interior Features
- Ceiling Fans(s)
- Solid Surface Counters
Cash Flow
| Cap Rate6.6 | Gross Yield13.9% | Annual Rent$13,200.00 | Property Taxes$1,240.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,200.00 $1,100.00 / mo | $66,000.00 $1,100.00 / mo | $132,000.00 $1,100.00 / mo | |||
| Estimated Expenses | $1,240.00 | $6,200.00 | $12,400.00 | |||
| Net Cash Flow | $11,960.00 | $59,800.00 | $119,600.00 | |||
| HOA Fees | $5,700.00 | $28,500.00 | $57,000.00 |