Property Info
- MLS O6417416
- Unit No 104
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 834
- Living Area (sqft) 834
- Foundation Slab
- Min Lease Slab
- HOA Fees $625.39
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Thermostat
Cash Flow
| Cap Rate4.4 | Gross Yield9.2% | Annual Rent$19,800.00 | Property Taxes$2,810.86 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $2,810.86 | $14,054.30 | $28,108.60 | |||
| Net Cash Flow | $16,989.14 | $84,945.70 | $169,891.40 | |||
| HOA Fees | $7,504.68 | $37,523.40 | $75,046.80 |