Property Info
- MLS O6390300
- Unit No 445
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 340
- Living Area (sqft) 340
- Foundation Slab
- Min Lease Slab
- HOA Fees $283.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate17.7 | Gross Yield27% | Annual Rent$10,800.00 | Property Taxes$307.96 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $10,800.00 $900.00 / mo | $54,000.00 $900.00 / mo | $108,000.00 $900.00 / mo | |||
| Estimated Expenses | $307.96 | $1,539.80 | $3,079.60 | |||
| Net Cash Flow | $10,492.04 | $52,460.20 | $104,920.40 | |||
| HOA Fees | $3,396.00 | $16,980.00 | $33,960.00 |