Property Info
- MLS O6328458
- Unit No 315
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 713
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $223.90
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
Cash Flow
Cap Rate7.5 | Gross Yield10.7% | Annual Rent$16,800.00 | Property Taxes$2,316.00 | Operating Expenses0 |
Year 1 | Year 5 | Year 10 | ||||
Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
Estimated Expenses | $2,316.00 | $11,580.00 | $23,160.00 | |||
Net Cash Flow | $14,484.00 | $72,420.00 | $144,840.00 | |||
HOA Fees | $2,686.80 | $13,434.00 | $26,868.00 |