Property Info
- MLS O6408391
- Unit No 1004
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 779
- Living Area (sqft) 779
- Foundation Slab
- Min Lease Slab
- HOA Fees $367.37
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
Cash Flow
| Cap Rate7.3 | Gross Yield12.5% | Annual Rent$16,200.00 | Property Taxes$2,265.09 | 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 | $2,265.09 | $11,325.45 | $22,650.90 | |||
| Net Cash Flow | $13,934.91 | $69,674.55 | $139,349.10 | |||
| HOA Fees | $4,408.44 | $22,042.20 | $44,084.40 |