Property Info
- MLS O6200048
- Unit No 306
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 702
- Foundation Slab
- Min Lease Slab
- HOA Fees $575.19
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate4.3 | Gross Yield10% | Annual Rent$15,000.00 | Property Taxes$1,676.44 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,000.00 $1,250.00 / mo | $75,000.00 $1,250.00 / mo | $150,000.00 $1,250.00 / mo | |||
| Estimated Expenses | $1,676.44 | $8,382.20 | $16,764.40 | |||
| Net Cash Flow | $13,323.56 | $66,617.80 | $133,235.60 | |||
| HOA Fees | $6,902.28 | $34,511.40 | $69,022.80 |