Property Info
- MLS O6392703
- Unit No 220
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 524
- Living Area (sqft) 496
- Foundation Slab
- Min Lease Slab
- HOA Fees $443.00
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Solid Surface Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.0 | Gross Yield12% | Annual Rent$13,200.00 | Property Taxes$1,283.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,200.00 $1,100.00 / mo | $66,000.00 $1,100.00 / mo | $132,000.00 $1,100.00 / mo | |||
| Estimated Expenses | $1,283.00 | $6,415.00 | $12,830.00 | |||
| Net Cash Flow | $11,917.00 | $59,585.00 | $119,170.00 | |||
| HOA Fees | $5,316.00 | $26,580.00 | $53,160.00 |