Property Info
- MLS O6414918
- Unit No 171
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 660
- Living Area (sqft) 660
- Foundation Slab
- Min Lease Slab
- HOA Fees $288.00
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate7.8 | Gross Yield12.7% | Annual Rent$13,800.00 | Property Taxes$1,873.79 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,800.00 $1,150.00 / mo | $69,000.00 $1,150.00 / mo | $138,000.00 $1,150.00 / mo | |||
| Estimated Expenses | $1,873.79 | $9,368.95 | $18,737.90 | |||
| Net Cash Flow | $11,926.21 | $59,631.05 | $119,262.10 | |||
| HOA Fees | $3,456.00 | $17,280.00 | $34,560.00 |