Property Info
- MLS O6419661
- Unit No 203
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 942
- Living Area (sqft) 942
- Foundation Slab
- Min Lease Slab
- HOA Fees $340.00
Interior Features
- High Ceilings
- Thermostat
Cash Flow
| Cap Rate5.1 | Gross Yield9.1% | Annual Rent$15,900.00 | Property Taxes$2,849.99 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,900.00 $1,325.00 / mo | $79,500.00 $1,325.00 / mo | $159,000.00 $1,325.00 / mo | |||
| Estimated Expenses | $2,849.99 | $14,249.95 | $28,499.90 | |||
| Net Cash Flow | $13,050.01 | $65,250.05 | $130,500.10 | |||
| HOA Fees | $4,080.00 | $20,400.00 | $40,800.00 |