Property Info
- MLS O6408923
- Unit No 9
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 617
- Living Area (sqft) 617
- Foundation Slab
- Min Lease Slab
- HOA Fees $636.00
Interior Features
- Kitchen/Family Room Combo
Cash Flow
| Cap Rate4.6 | Gross Yield9.3% | Annual Rent$22,200.00 | Property Taxes$3,657.87 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,200.00 $1,850.00 / mo | $111,000.00 $1,850.00 / mo | $222,000.00 $1,850.00 / mo | |||
| Estimated Expenses | $3,657.87 | $18,289.35 | $36,578.70 | |||
| Net Cash Flow | $18,542.13 | $92,710.65 | $185,421.30 | |||
| HOA Fees | $7,632.00 | $38,160.00 | $76,320.00 |