Property Info
- MLS O6400894
- Unit No 213
- Bedrooms 1
- Bathrooms 2
- Area (sqft) 800
- Living Area (sqft) 800
- Foundation Slab
- Min Lease Slab
- HOA Fees $329.94
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
- Thermostat
Cash Flow
| Cap Rate6.8 | Gross Yield11.7% | Annual Rent$15,000.00 | Property Taxes$2,296.00 | 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 | $2,296.00 | $11,480.00 | $22,960.00 | |||
| Net Cash Flow | $12,704.00 | $63,520.00 | $127,040.00 | |||
| HOA Fees | $3,959.28 | $19,796.40 | $39,592.80 |