Property Info
- MLS O6229682
- Unit No 1032
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 732
- Foundation Slab
- Min Lease Slab
- HOA Fees $192.70
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
Cash Flow
| Cap Rate5.8 | Gross Yield7.8% | Annual Rent$17,100.00 | Property Taxes$2,085.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,100.00 $1,425.00 / mo | $85,500.00 $1,425.00 / mo | $171,000.00 $1,425.00 / mo | |||
| Estimated Expenses | $2,085.00 | $10,425.00 | $20,850.00 | |||
| Net Cash Flow | $15,015.00 | $75,075.00 | $150,150.00 | |||
| HOA Fees | $2,312.40 | $11,562.00 | $23,124.00 |