Property Info
- MLS O6297634
- Unit No 1615
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 627
- Foundation Slab
- Min Lease Slab
- HOA Fees $425.11
Interior Features
- Ceiling Fans(s)
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate5.7 | Gross Yield11.1% | Annual Rent$14,700.00 | Property Taxes$2,014.11 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,700.00 $1,225.00 / mo | $73,500.00 $1,225.00 / mo | $147,000.00 $1,225.00 / mo | |||
| Estimated Expenses | $2,014.11 | $10,070.55 | $20,141.10 | |||
| Net Cash Flow | $12,685.89 | $63,429.45 | $126,858.90 | |||
| HOA Fees | $5,101.32 | $25,506.60 | $51,013.20 |