Property Info
- MLS O6307980
- Unit No 306
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 864
- Foundation Basement
- Min Lease Basement
- HOA Fees $585.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate4.9 | Gross Yield10.8% | Annual Rent$16,200.00 | Property Taxes$1,841.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,200.00 $1,350.00 / mo | $81,000.00 $1,350.00 / mo | $162,000.00 $1,350.00 / mo | |||
| Estimated Expenses | $1,841.00 | $9,205.00 | $18,410.00 | |||
| Net Cash Flow | $14,359.00 | $71,795.00 | $143,590.00 | |||
| HOA Fees | $7,020.00 | $35,100.00 | $70,200.00 |