Property Info
- MLS O6389138
- Unit No 101
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 588
- Living Area (sqft) 588
- Foundation Slab
- Min Lease Slab
- HOA Fees $335.28
Interior Features
- Ceiling Fans(s)
- Open Floorplan
Cash Flow
| Cap Rate7.6 | Gross Yield11.6% | Annual Rent$16,200.00 | Property Taxes$1,513.00 | 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 | $1,513.00 | $7,565.00 | $15,130.00 | |||
| Net Cash Flow | $14,687.00 | $73,435.00 | $146,870.00 | |||
| HOA Fees | $4,023.36 | $20,116.80 | $40,233.60 |