Property Info
- MLS O6422248
- Unit No 443
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 351
- Living Area (sqft) 351
- Foundation Slab
- Min Lease Slab
- HOA Fees $302.00
Interior Features
- Open Floorplan
Cash Flow
| Cap Rate8.1 | Gross Yield13.7% | Annual Rent$10,800.00 | Property Taxes$762.28 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $10,800.00 $900.00 / mo | $54,000.00 $900.00 / mo | $108,000.00 $900.00 / mo | |||
| Estimated Expenses | $762.28 | $3,811.40 | $7,622.80 | |||
| Net Cash Flow | $10,037.72 | $50,188.60 | $100,377.20 | |||
| HOA Fees | $3,624.00 | $18,120.00 | $36,240.00 |