Property Info
- MLS O6390838
- Unit No 11-104
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 786
- Living Area (sqft) 786
- Foundation Slab
- Min Lease Slab
- HOA Fees $350.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
Cash Flow
| Cap Rate7.0 | Gross Yield11.7% | Annual Rent$16,200.00 | Property Taxes$2,311.00 | 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 | $2,311.00 | $11,555.00 | $23,110.00 | |||
| Net Cash Flow | $13,889.00 | $69,445.00 | $138,890.00 | |||
| HOA Fees | $4,200.00 | $21,000.00 | $42,000.00 |