Property Info
- MLS O6171613
- Unit No 808
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 644
- Foundation Pillar/Post/Pier, Stem Wall
- Min Lease Pillar/Post/Pier, Stem Wall
- HOA Fees $704.00
Interior Features
- High Ceilings
Cash Flow
| Cap Rate3.1 | Gross Yield8% | Annual Rent$18,900.00 | Property Taxes$3,097.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,900.00 $1,575.00 / mo | $94,500.00 $1,575.00 / mo | $189,000.00 $1,575.00 / mo | |||
| Estimated Expenses | $3,097.00 | $15,485.00 | $30,970.00 | |||
| Net Cash Flow | $15,803.00 | $79,015.00 | $158,030.00 | |||
| HOA Fees | $8,448.00 | $42,240.00 | $84,480.00 |