Property Info
- MLS O6407053
- Unit No 823
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 408
- Living Area (sqft) 408
- Foundation Crawlspace, Slab
- Min Lease Crawlspace, Slab
- HOA Fees $237.00
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
Cash Flow
| Cap Rate12.2 | Gross Yield16.5% | Annual Rent$13,200.00 | Property Taxes$635.07 | 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 | $635.07 | $3,175.35 | $6,350.70 | |||
| Net Cash Flow | $12,564.93 | $62,824.65 | $125,649.30 | |||
| HOA Fees | $2,844.00 | $14,220.00 | $28,440.00 |