Property Info
- MLS O6263124
- Unit No 302
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 644
- Foundation Slab
- Min Lease Slab
- HOA Fees $409.44
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate7.8 | Gross Yield12.4% | Annual Rent$18,000.00 | Property Taxes$1,851.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $1,851.00 | $9,255.00 | $18,510.00 | |||
| Net Cash Flow | $16,149.00 | $80,745.00 | $161,490.00 | |||
| HOA Fees | $4,913.28 | $24,566.40 | $49,132.80 |