Property Info
- MLS O6286959
- Unit No 635
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 673
- Foundation Slab
- Min Lease Slab
- HOA Fees $456.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Open Floorplan
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.4 | Gross Yield11.2% | Annual Rent$17,940.00 | Property Taxes$2,289.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,940.00 $1,495.00 / mo | $89,700.00 $1,495.00 / mo | $179,400.00 $1,495.00 / mo | |||
| Estimated Expenses | $2,289.00 | $11,445.00 | $22,890.00 | |||
| Net Cash Flow | $15,651.00 | $78,255.00 | $156,510.00 | |||
| HOA Fees | $5,472.00 | $27,360.00 | $54,720.00 |