Property Info
- MLS O6411340
- Unit No D107
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 660
- Living Area (sqft) 660
- Foundation Stem Wall
- Min Lease Stem Wall
- HOA Fees $887.00
Interior Features
- Open Floorplan
- Other
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate2.9 | Gross Yield15.9% | Annual Rent$15,600.00 | Property Taxes$2,145.81 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $2,145.81 | $10,729.05 | $21,458.10 | |||
| Net Cash Flow | $13,454.19 | $67,270.95 | $134,541.90 | |||
| HOA Fees | $10,644.00 | $53,220.00 | $106,440.00 |