Property Info
- MLS O6286470
- Unit No 736
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 530
- Foundation Slab
- Min Lease Slab
- HOA Fees $196.17
Interior Features
- Ceiling Fans(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.6 | Gross Yield9.3% | Annual Rent$16,200.00 | Property Taxes$2,213.53 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,200.00 $1,350.00 / mo | $81,000.00 $1,350.00 / mo | $162,000.00 $1,350.00 / mo | |||
| Estimated Expenses | $2,213.53 | $11,067.65 | $22,135.30 | |||
| Net Cash Flow | $13,986.47 | $69,932.35 | $139,864.70 | |||
| HOA Fees | $2,354.04 | $11,770.20 | $23,540.40 |