Property Info
- MLS O6283120
- Unit No 926
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 732
- Foundation Slab
- Min Lease Slab
- HOA Fees $326.59
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.2 | Gross Yield11% | Annual Rent$17,400.00 | Property Taxes$2,105.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,400.00 $1,450.00 / mo | $87,000.00 $1,450.00 / mo | $174,000.00 $1,450.00 / mo | |||
| Estimated Expenses | $2,105.00 | $10,525.00 | $21,050.00 | |||
| Net Cash Flow | $15,295.00 | $76,475.00 | $152,950.00 | |||
| HOA Fees | $3,919.08 | $19,595.40 | $39,190.80 |