Property Info
- MLS O6393243
- Unit No 710
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 850
- Living Area (sqft) 850
- Foundation Slab
- Min Lease Slab
- HOA Fees $568.00
Interior Features
- Other
Cash Flow
| Cap Rate10.1 | Gross Yield22.2% | Annual Rent$14,400.00 | Property Taxes$1,036.45 | 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 | $1,036.45 | $5,182.25 | $10,364.50 | |||
| Net Cash Flow | $13,363.55 | $66,817.75 | $133,635.50 | |||
| HOA Fees | $6,816.00 | $34,080.00 | $68,160.00 |