Property Info
- MLS O6217845
- Unit No 335
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 642
- Foundation Slab
- Min Lease Slab
- HOA Fees $361.00
Interior Features
- Accessibility Features
- Ceiling Fans(s)
- Solid Wood Cabinets
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate5.1 | Gross Yield8.5% | Annual Rent$16,800.00 | Property Taxes$2,466.73 | 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 | $2,466.73 | $12,333.65 | $24,667.30 | |||
| Net Cash Flow | $14,333.27 | $71,666.35 | $143,332.70 | |||
| HOA Fees | $4,332.00 | $21,660.00 | $43,320.00 |