Property Info
- MLS O6286999
- Unit No 3626
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 673
- Foundation Slab
- Min Lease Slab
- HOA Fees $456.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
Cash Flow
| Cap Rate5.6 | Gross Yield10.5% | Annual Rent$16,740.00 | Property Taxes$2,289.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,740.00 $1,395.00 / mo | $83,700.00 $1,395.00 / mo | $167,400.00 $1,395.00 / mo | |||
| Estimated Expenses | $2,289.00 | $11,445.00 | $22,890.00 | |||
| Net Cash Flow | $14,451.00 | $72,255.00 | $144,510.00 | |||
| HOA Fees | $5,472.00 | $27,360.00 | $54,720.00 |