Property Info
- MLS O6389631
- Unit No 206
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 858
- Living Area (sqft) 779
- Foundation Slab
- Min Lease Slab
- HOA Fees $447.00
Interior Features
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate6.7 | Gross Yield12.2% | Annual Rent$15,900.00 | Property Taxes$1,886.90 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,900.00 $1,325.00 / mo | $79,500.00 $1,325.00 / mo | $159,000.00 $1,325.00 / mo | |||
| Estimated Expenses | $1,886.90 | $9,434.50 | $18,869.00 | |||
| Net Cash Flow | $14,013.10 | $70,065.50 | $140,131.00 | |||
| HOA Fees | $5,364.00 | $26,820.00 | $53,640.00 |