Property Info
- MLS O6245175
- Unit No 923
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 738
- Foundation Slab
- Min Lease Slab
- HOA Fees $380.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.9 | Gross Yield11% | Annual Rent$16,980.00 | Property Taxes$1,648.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,980.00 $1,415.00 / mo | $84,900.00 $1,415.00 / mo | $169,800.00 $1,415.00 / mo | |||
| Estimated Expenses | $1,648.00 | $8,240.00 | $16,480.00 | |||
| Net Cash Flow | $15,332.00 | $76,660.00 | $153,320.00 | |||
| HOA Fees | $4,560.00 | $22,800.00 | $45,600.00 |