Property Info
- MLS O6425421
- Unit No 159
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 444
- Living Area (sqft) 444
- Foundation Slab
- Min Lease Slab
- HOA Fees $284.06
Interior Features
- Other
Cash Flow
| Cap Rate11.8 | Gross Yield20% | Annual Rent$10,800.00 | Property Taxes$1,005.36 | 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 | $1,005.36 | $5,026.80 | $10,053.60 | |||
| Net Cash Flow | $9,794.64 | $48,973.20 | $97,946.40 | |||
| HOA Fees | $3,408.72 | $17,043.60 | $34,087.20 |