Property Info
- MLS O6421235
- Unit No 105
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 732
- Living Area (sqft) 662
- Foundation Slab
- Min Lease Slab
- HOA Fees $382.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.9 | Gross Yield12.9% | Annual Rent$16,800.00 | Property Taxes$1,929.18 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $1,929.18 | $9,645.90 | $19,291.80 | |||
| Net Cash Flow | $14,870.82 | $74,354.10 | $148,708.20 | |||
| HOA Fees | $4,584.00 | $22,920.00 | $45,840.00 |