Property Info
- MLS O6379547
- Unit No C
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 780
- Living Area (sqft) 780
- Foundation Slab
- Min Lease Slab
- HOA Fees $318.00
Interior Features
- Living Room/Dining Room Combo
- Walk-In Closet(s)
Cash Flow
| Cap Rate11.6 | Gross Yield18.1% | Annual Rent$14,448.00 | Property Taxes$1,373.67 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,448.00 $1,204.00 / mo | $72,240.00 $1,204.00 / mo | $144,480.00 $1,204.00 / mo | |||
| Estimated Expenses | $1,373.67 | $6,868.35 | $13,736.70 | |||
| Net Cash Flow | $13,074.33 | $65,371.65 | $130,743.30 | |||
| HOA Fees | $3,816.00 | $19,080.00 | $38,160.00 |