Property Info
- MLS O6208651
- Unit No 814
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 797
- Foundation Other
- Min Lease Other
- HOA Fees $646.54
Interior Features
- Accessibility Features
- Ceiling Fans(s)
- Crown Molding
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.8 | Gross Yield8.3% | Annual Rent$24,000.00 | Property Taxes$2,455.44 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $2,455.44 | $12,277.20 | $24,554.40 | |||
| Net Cash Flow | $21,544.56 | $107,722.80 | $215,445.60 | |||
| HOA Fees | $7,758.48 | $38,792.40 | $77,584.80 |