Property Info
- MLS O6181066
- Unit No 320
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 951
- Foundation Slab
- Min Lease Slab
- HOA Fees $490.89
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.7 | Gross Yield10.3% | Annual Rent$17,400.00 | Property Taxes$1,841.80 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,400.00 $1,450.00 / mo | $87,000.00 $1,450.00 / mo | $174,000.00 $1,450.00 / mo | |||
| Estimated Expenses | $1,841.80 | $9,209.00 | $18,418.00 | |||
| Net Cash Flow | $15,558.20 | $77,791.00 | $155,582.00 | |||
| HOA Fees | $5,890.68 | $29,453.40 | $58,906.80 |