Property Info
- MLS O6182995
- Unit No 339
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 642
- Foundation Slab
- Min Lease Slab
- HOA Fees $361.00
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Crown Molding
- Solid Surface Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.1 | Gross Yield8.6% | Annual Rent$16,800.00 | Property Taxes$2,467.00 | 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 | $2,467.00 | $12,335.00 | $24,670.00 | |||
| Net Cash Flow | $14,333.00 | $71,665.00 | $143,330.00 | |||
| HOA Fees | $4,332.00 | $21,660.00 | $43,320.00 |