Property Info
- MLS O6400271
- Unit No S106
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 660
- Living Area (sqft) 660
- Foundation Slab
- Min Lease Slab
- HOA Fees $465.82
Interior Features
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.6 | Gross Yield13.2% | Annual Rent$15,000.00 | Property Taxes$1,853.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,000.00 $1,250.00 / mo | $75,000.00 $1,250.00 / mo | $150,000.00 $1,250.00 / mo | |||
| Estimated Expenses | $1,853.00 | $9,265.00 | $18,530.00 | |||
| Net Cash Flow | $13,147.00 | $65,735.00 | $131,470.00 | |||
| HOA Fees | $5,589.84 | $27,949.20 | $55,898.40 |