Property Info
- MLS O6391651
- Unit No 208
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 708
- Living Area (sqft) 708
- Foundation Slab
- Min Lease Slab
- HOA Fees $463.00
Interior Features
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate5.6 | Gross Yield10.9% | Annual Rent$16,200.00 | Property Taxes$2,331.15 | 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 | $2,331.15 | $11,655.75 | $23,311.50 | |||
| Net Cash Flow | $13,868.85 | $69,344.25 | $138,688.50 | |||
| HOA Fees | $5,556.00 | $27,780.00 | $55,560.00 |