Property Info
- MLS O6417786
- Unit No 103
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 552
- Living Area (sqft) 552
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $311.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.8 | Gross Yield10.8% | Annual Rent$15,600.00 | Property Taxes$2,055.63 | 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 | $2,055.63 | $10,278.15 | $20,556.30 | |||
| Net Cash Flow | $13,544.37 | $67,721.85 | $135,443.70 | |||
| HOA Fees | $3,732.00 | $18,660.00 | $37,320.00 |