Property Info
- MLS O6390427
- Unit No 110
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 496
- Living Area (sqft) 496
- Foundation Slab
- Min Lease Slab
- HOA Fees $441.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.9 | Gross Yield13.2% | Annual Rent$14,400.00 | Property Taxes$1,571.89 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $1,571.89 | $7,859.45 | $15,718.90 | |||
| Net Cash Flow | $12,828.11 | $64,140.55 | $128,281.10 | |||
| HOA Fees | $5,292.00 | $26,460.00 | $52,920.00 |