Property Info
- MLS O6297636
- Unit No 1436
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 673
- Foundation Slab
- Min Lease Slab
- HOA Fees $425.11
Interior Features
- Ceiling Fans(s)
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate7.5 | Gross Yield13.1% | Annual Rent$16,800.00 | Property Taxes$2,157.71 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $2,157.71 | $10,788.55 | $21,577.10 | |||
| Net Cash Flow | $14,642.29 | $73,211.45 | $146,422.90 | |||
| HOA Fees | $5,101.32 | $25,506.60 | $51,013.20 |