Property Info
- MLS O6315025
- Unit No 309
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 862
- Foundation Slab
- Min Lease Slab
- HOA Fees $496.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Thermostat
Cash Flow
| Cap Rate5.6 | Gross Yield11.2% | Annual Rent$16,200.00 | Property Taxes$2,078.24 | 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 | $2,078.24 | $10,391.20 | $20,782.40 | |||
| Net Cash Flow | $14,121.76 | $70,608.80 | $141,217.60 | |||
| HOA Fees | $5,952.00 | $29,760.00 | $59,520.00 |