Property Info
- MLS O6304395
- Unit No 1526
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 711
- Foundation Basement
- Min Lease Basement
- HOA Fees $323.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Surface Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.8 | Gross Yield11.2% | Annual Rent$15,600.00 | Property Taxes$2,300.60 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $2,300.60 | $11,503.00 | $23,006.00 | |||
| Net Cash Flow | $13,299.40 | $66,497.00 | $132,994.00 | |||
| HOA Fees | $3,876.00 | $19,380.00 | $38,760.00 |