Property Info
- MLS O6310383
- Unit No 204
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 794
- Foundation Slab
- Min Lease Slab
- HOA Fees $265.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.9 | Gross Yield9.2% | Annual Rent$15,600.00 | Property Taxes$2,401.00 | 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 | $2,401.00 | $12,005.00 | $24,010.00 | |||
| Net Cash Flow | $13,199.00 | $65,995.00 | $131,990.00 | |||
| HOA Fees | $3,180.00 | $15,900.00 | $31,800.00 |