Property Info
- MLS O6311310
- Unit No 401
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 794
- Foundation Slab
- Min Lease Slab
- HOA Fees $302.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Wood Cabinets
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.3 | Gross Yield11% | Annual Rent$17,700.00 | Property Taxes$2,401.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,700.00 $1,475.00 / mo | $88,500.00 $1,475.00 / mo | $177,000.00 $1,475.00 / mo | |||
| Estimated Expenses | $2,401.00 | $12,005.00 | $24,010.00 | |||
| Net Cash Flow | $15,299.00 | $76,495.00 | $152,990.00 | |||
| HOA Fees | $3,624.00 | $18,120.00 | $36,240.00 |