Property Info
- MLS O6409427
- Unit No 4795C
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 756
- Living Area (sqft) 756
- Foundation Slab
- Min Lease Slab
- HOA Fees $315.00
Interior Features
- Other
Cash Flow
| Cap Rate8.3 | Gross Yield13.6% | Annual Rent$12,900.00 | Property Taxes$1,226.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,900.00 $1,075.00 / mo | $64,500.00 $1,075.00 / mo | $129,000.00 $1,075.00 / mo | |||
| Estimated Expenses | $1,226.00 | $6,130.00 | $12,260.00 | |||
| Net Cash Flow | $11,674.00 | $58,370.00 | $116,740.00 | |||
| HOA Fees | $3,780.00 | $18,900.00 | $37,800.00 |