Property Info
- MLS O6316057
- Unit No 2715
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 426
- Foundation Crawlspace
- Min Lease Crawlspace
- HOA Fees $272.42
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Window Treatments
Cash Flow
| Cap Rate12.6 | Gross Yield17% | Annual Rent$15,300.00 | Property Taxes$688.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,300.00 $1,275.00 / mo | $76,500.00 $1,275.00 / mo | $153,000.00 $1,275.00 / mo | |||
| Estimated Expenses | $688.00 | $3,440.00 | $6,880.00 | |||
| Net Cash Flow | $14,612.00 | $73,060.00 | $146,120.00 | |||
| HOA Fees | $3,269.04 | $16,345.20 | $32,690.40 |