Property Info
- MLS O6238303
- Unit No 235
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 642
- Foundation Slab
- Min Lease Slab
- HOA Fees $526.93
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate3.5 | Gross Yield9.2% | Annual Rent$14,700.00 | Property Taxes$2,833.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,700.00 $1,225.00 / mo | $73,500.00 $1,225.00 / mo | $147,000.00 $1,225.00 / mo | |||
| Estimated Expenses | $2,833.00 | $14,165.00 | $28,330.00 | |||
| Net Cash Flow | $11,867.00 | $59,335.00 | $118,670.00 | |||
| HOA Fees | $6,323.16 | $31,615.80 | $63,231.60 |