Property Info
- MLS O6414517
- Unit No -
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 855
- Living Area (sqft) 855
- Foundation Slab
- Min Lease Slab
- HOA Fees $371.11
Interior Features
- Crown Molding
- Other
Cash Flow
| Cap Rate2.7 | Gross Yield5.5% | Annual Rent$15,600.00 | Property Taxes$3,531.26 | 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 | $3,531.26 | $17,656.30 | $35,312.60 | |||
| Net Cash Flow | $12,068.74 | $60,343.70 | $120,687.40 | |||
| HOA Fees | $4,453.32 | $22,266.60 | $44,533.20 |