Property Info
- MLS O6318972
- Unit No 315
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 735
- Foundation Slab
- Min Lease Slab
- HOA Fees $281.74
Interior Features
- Thermostat
Cash Flow
| Cap Rate9.1 | Gross Yield13.1% | Annual Rent$17,328.00 | Property Taxes$1,948.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,328.00 $1,444.00 / mo | $86,640.00 $1,444.00 / mo | $173,280.00 $1,444.00 / mo | |||
| Estimated Expenses | $1,948.00 | $9,740.00 | $19,480.00 | |||
| Net Cash Flow | $15,380.00 | $76,900.00 | $153,800.00 | |||
| HOA Fees | $3,380.88 | $16,904.40 | $33,808.80 |