Property Info
- MLS O6393931
- Unit No 205
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 620
- Living Area (sqft) 550
- Foundation Other
- Min Lease Other
- HOA Fees $215.81
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate7.6 | Gross Yield11.1% | Annual Rent$13,200.00 | Property Taxes$1,540.87 | 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 | $1,540.87 | $7,704.35 | $15,408.70 | |||
| Net Cash Flow | $11,659.13 | $58,295.65 | $116,591.30 | |||
| HOA Fees | $2,589.72 | $12,948.60 | $25,897.20 |