Property Info
- MLS O6305226
- Unit No 330
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 496
- Foundation Block
- Min Lease -
- HOA Fees $416.00
Interior Features
- Kitchen/Family Room Combo
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.6 | Gross Yield13.1% | Annual Rent$13,080.00 | Property Taxes$1,533.73 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,080.00 $1,090.00 / mo | $65,400.00 $1,090.00 / mo | $130,800.00 $1,090.00 / mo | |||
| Estimated Expenses | $1,533.73 | $7,668.65 | $15,337.30 | |||
| Net Cash Flow | $11,546.27 | $57,731.35 | $115,462.70 | |||
| HOA Fees | $4,992.00 | $24,960.00 | $49,920.00 |