Property Info
- MLS O6397206
- Unit No 209
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 931
- Living Area (sqft) 846
- Foundation Slab
- Min Lease Slab
- HOA Fees $375.00
Interior Features
- Crown Molding
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.6 | Gross Yield10.8% | Annual Rent$16,200.00 | Property Taxes$1,825.89 | 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 | $1,825.89 | $9,129.45 | $18,258.90 | |||
| Net Cash Flow | $14,374.11 | $71,870.55 | $143,741.10 | |||
| HOA Fees | $4,500.00 | $22,500.00 | $45,000.00 |