Property Info
- MLS O6424967
- Unit No 248
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 818
- Living Area (sqft) 818
- Foundation Slab
- Min Lease Slab
- HOA Fees $458.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
Cash Flow
| Cap Rate5.2 | Gross Yield9.4% | Annual Rent$19,800.00 | Property Taxes$3,413.00 | 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 | $3,413.00 | $17,065.00 | $34,130.00 | |||
| Net Cash Flow | $16,387.00 | $81,935.00 | $163,870.00 | |||
| HOA Fees | $5,496.00 | $27,480.00 | $54,960.00 |