Property Info
- MLS O6387362
- Unit No 408
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 660
- Living Area (sqft) 660
- Foundation Other, Stem Wall
- Min Lease Other, Stem Wall
- HOA Fees $670.00
Interior Features
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate4.4 | Gross Yield12.5% | Annual Rent$16,200.00 | Property Taxes$2,407.64 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,200.00 $1,350.00 / mo | $81,000.00 $1,350.00 / mo | $162,000.00 $1,350.00 / mo | |||
| Estimated Expenses | $2,407.64 | $12,038.20 | $24,076.40 | |||
| Net Cash Flow | $13,792.36 | $68,961.80 | $137,923.60 | |||
| HOA Fees | $8,040.00 | $40,200.00 | $80,400.00 |