Property Info
- MLS O6389296
- Unit No 205
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 672
- Living Area (sqft) 672
- Foundation Slab
- Min Lease Slab
- HOA Fees $291.80
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
Cash Flow
| Cap Rate6.4 | Gross Yield10.1% | Annual Rent$15,600.00 | Property Taxes$2,196.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $2,196.00 | $10,980.00 | $21,960.00 | |||
| Net Cash Flow | $13,404.00 | $67,020.00 | $134,040.00 | |||
| HOA Fees | $3,501.60 | $17,508.00 | $35,016.00 |