Property Info
- MLS O6226315
- Unit No 903
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 835
- Foundation Slab
- Min Lease Slab
- HOA Fees $430.00
Interior Features
- Ceiling Fans(s)
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.3 | Gross Yield8.9% | Annual Rent$18,600.00 | Property Taxes$2,279.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,600.00 $1,550.00 / mo | $93,000.00 $1,550.00 / mo | $186,000.00 $1,550.00 / mo | |||
| Estimated Expenses | $2,279.00 | $11,395.00 | $22,790.00 | |||
| Net Cash Flow | $16,321.00 | $81,605.00 | $163,210.00 | |||
| HOA Fees | $5,160.00 | $25,800.00 | $51,600.00 |