Property Info
- MLS O6319958
- Unit No 1715
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 782
- Living Area (sqft) 782
- Foundation Slab
- Min Lease -
- HOA Fees $345.44
Interior Features
- Other
Cash Flow
| Cap Rate5.3 | Gross Yield9.2% | Annual Rent$15,600.00 | Property Taxes$2,582.00 | 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 | $2,582.00 | $12,910.00 | $25,820.00 | |||
| Net Cash Flow | $13,018.00 | $65,090.00 | $130,180.00 | |||
| HOA Fees | $4,145.28 | $20,726.40 | $41,452.80 |