Property Info
- MLS O6388791
- Unit No 712
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 850
- Living Area (sqft) 850
- Foundation Slab
- Min Lease Slab
- HOA Fees $568.00
Interior Features
- Other
Cash Flow
| Cap Rate11.1 | Gross Yield28.2% | Annual Rent$12,960.00 | Property Taxes$1,036.45 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,960.00 $1,080.00 / mo | $64,800.00 $1,080.00 / mo | $129,600.00 $1,080.00 / mo | |||
| Estimated Expenses | $1,036.45 | $5,182.25 | $10,364.50 | |||
| Net Cash Flow | $11,923.55 | $59,617.75 | $119,235.50 | |||
| HOA Fees | $6,816.00 | $34,080.00 | $68,160.00 |