Property Info
- MLS O6305123
- Unit No 717
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 694
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $576.00
Interior Features
- High Ceilings
- Open Floorplan
- Window Treatments
Cash Flow
| Cap Rate5.8 | Gross Yield9.6% | Annual Rent$28,800.00 | Property Taxes$4,650.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $4,650.00 | $23,250.00 | $46,500.00 | |||
| Net Cash Flow | $24,150.00 | $120,750.00 | $241,500.00 | |||
| HOA Fees | $6,912.00 | $34,560.00 | $69,120.00 |