Property Info
- MLS O6283120
- Unit No 926
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 732
- Living Area (sqft) 732
- Foundation Slab
- Min Lease Slab
- HOA Fees $323.08
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate8.4 | Gross Yield12.7% | Annual Rent$18,000.00 | Property Taxes$2,192.64 | 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 | $2,192.64 | $10,963.20 | $21,926.40 | |||
| Net Cash Flow | $15,807.36 | $79,036.80 | $158,073.60 | |||
| HOA Fees | $3,876.96 | $19,384.80 | $38,769.60 |