Property Info
- MLS O6325855
- Unit No 614
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 759
- Foundation Block
- Min Lease Block
- HOA Fees $306.00
Interior Features
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.4 | Gross Yield9.7% | Annual Rent$17,400.00 | Property Taxes$2,138.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,400.00 $1,450.00 / mo | $87,000.00 $1,450.00 / mo | $174,000.00 $1,450.00 / mo | |||
| Estimated Expenses | $2,138.00 | $10,690.00 | $21,380.00 | |||
| Net Cash Flow | $15,262.00 | $76,310.00 | $152,620.00 | |||
| HOA Fees | $3,672.00 | $18,360.00 | $36,720.00 |