Property Info
- MLS O6127925
- Unit No 3015
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 667
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $323.90
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Open Floorplan
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.5 | Gross Yield8% | Annual Rent$16,800.00 | Property Taxes$1,278.00 | 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 | $1,278.00 | $6,390.00 | $12,780.00 | |||
| Net Cash Flow | $15,522.00 | $77,610.00 | $155,220.00 | |||
| HOA Fees | $3,886.80 | $19,434.00 | $38,868.00 |