Property Info
- MLS O6393195
- Unit No 506
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 600
- Living Area (sqft) 600
- Foundation Slab
- Min Lease Slab
- HOA Fees $568.00
Interior Features
- Other
Cash Flow
| Cap Rate8.5 | Gross Yield20.3% | Annual Rent$13,200.00 | Property Taxes$859.35 | 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 | $859.35 | $4,296.75 | $8,593.50 | |||
| Net Cash Flow | $12,340.65 | $61,703.25 | $123,406.50 | |||
| HOA Fees | $6,816.00 | $34,080.00 | $68,160.00 |