Property Info
- MLS O6382980
- Unit No -
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 667
- Living Area (sqft) 667
- Foundation Slab
- Min Lease Slab
- HOA Fees $473.47
Interior Features
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.1 | Gross Yield10.9% | Annual Rent$16,080.00 | Property Taxes$2,802.84 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,080.00 $1,340.00 / mo | $80,400.00 $1,340.00 / mo | $160,800.00 $1,340.00 / mo | |||
| Estimated Expenses | $2,802.84 | $14,014.20 | $28,028.40 | |||
| Net Cash Flow | $13,277.16 | $66,385.80 | $132,771.60 | |||
| HOA Fees | $5,681.64 | $28,408.20 | $56,816.40 |