Property Info
- MLS O6315101
- Unit No 305
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 674
- Foundation Slab
- Min Lease Slab
- HOA Fees $385.00
Interior Features
- Ceiling Fans(s)
- Solid Surface Counters
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate6.3 | Gross Yield10.8% | Annual Rent$15,600.00 | Property Taxes$1,817.48 | 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 | $1,817.48 | $9,087.40 | $18,174.80 | |||
| Net Cash Flow | $13,782.52 | $68,912.60 | $137,825.20 | |||
| HOA Fees | $4,620.00 | $23,100.00 | $46,200.00 |