Property Info
- MLS O6327109
- Unit No 416
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 782
- Foundation Slab
- Min Lease Slab
- HOA Fees $344.00
Interior Features
- Crown Molding
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.3 | Gross Yield10.1% | Annual Rent$18,000.00 | Property Taxes$2,582.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $2,582.00 | $12,910.00 | $25,820.00 | |||
| Net Cash Flow | $15,418.00 | $77,090.00 | $154,180.00 | |||
| HOA Fees | $4,128.00 | $20,640.00 | $41,280.00 |