Property Info
- MLS O6241670
- Unit No 427
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 605
- Foundation Slab
- Min Lease Slab
- HOA Fees $270.61
Interior Features
- Ceiling Fans(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.3 | Gross Yield9.4% | Annual Rent$15,540.00 | Property Taxes$1,852.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,540.00 $1,295.00 / mo | $77,700.00 $1,295.00 / mo | $155,400.00 $1,295.00 / mo | |||
| Estimated Expenses | $1,852.00 | $9,260.00 | $18,520.00 | |||
| Net Cash Flow | $13,688.00 | $68,440.00 | $136,880.00 | |||
| HOA Fees | $3,247.32 | $16,236.60 | $32,473.20 |