Property Info
- MLS O6316826
- Unit No 415
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 735
- Living Area (sqft) 735
- Foundation Slab
- Min Lease Slab
- HOA Fees $350.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.1 | Gross Yield11.5% | Annual Rent$15,000.00 | Property Taxes$1,585.75 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,000.00 $1,250.00 / mo | $75,000.00 $1,250.00 / mo | $150,000.00 $1,250.00 / mo | |||
| Estimated Expenses | $1,585.75 | $7,928.75 | $15,857.50 | |||
| Net Cash Flow | $13,414.25 | $67,071.25 | $134,142.50 | |||
| HOA Fees | $4,200.00 | $21,000.00 | $42,000.00 |