Property Info
- MLS O6287607
- Unit No 1018
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 685
- Foundation Slab
- Min Lease Slab
- HOA Fees $482.00
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Other
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.2 | Gross Yield9.8% | Annual Rent$21,000.00 | Property Taxes$1,926.25 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $1,926.25 | $9,631.25 | $19,262.50 | |||
| Net Cash Flow | $19,073.75 | $95,368.75 | $190,737.50 | |||
| HOA Fees | $5,784.00 | $28,920.00 | $57,840.00 |