Property Info
- MLS O6250838
- Unit No 1627
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 861
- Foundation Slab
- Min Lease Slab
- HOA Fees $343.25
Interior Features
- Living Room/Dining Room Combo
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.3 | Gross Yield7.9% | Annual Rent$13,800.00 | Property Taxes$2,117.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,800.00 $1,150.00 / mo | $69,000.00 $1,150.00 / mo | $138,000.00 $1,150.00 / mo | |||
| Estimated Expenses | $2,117.00 | $10,585.00 | $21,170.00 | |||
| Net Cash Flow | $11,683.00 | $58,415.00 | $116,830.00 | |||
| HOA Fees | $4,119.00 | $20,595.00 | $41,190.00 |