Property Info
- MLS O6286783
- Unit No 723
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 627
- Foundation Slab
- Min Lease Slab
- HOA Fees $425.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Stone Counters
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.3 | Gross Yield11% | Annual Rent$16,980.00 | Property Taxes$2,135.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,980.00 $1,415.00 / mo | $84,900.00 $1,415.00 / mo | $169,800.00 $1,415.00 / mo | |||
| Estimated Expenses | $2,135.00 | $10,675.00 | $21,350.00 | |||
| Net Cash Flow | $14,845.00 | $74,225.00 | $148,450.00 | |||
| HOA Fees | $5,100.00 | $25,500.00 | $51,000.00 |