Property Info
- MLS O6305418
- Unit No 105
- Bedrooms 0
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 331
- Foundation Slab
- Min Lease Slab
- HOA Fees $510.00
Interior Features
- Accessibility Features
- Solid Surface Counters
- Solid Wood Cabinets
- Stone Counters
- Window Treatments
Cash Flow
| Cap Rate8.2 | Gross Yield13.8% | Annual Rent$18,000.00 | Property Taxes$1,167.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $1,167.00 | $5,835.00 | $11,670.00 | |||
| Net Cash Flow | $16,833.00 | $84,165.00 | $168,330.00 | |||
| HOA Fees | $6,120.00 | $30,600.00 | $61,200.00 |