Property Info
- MLS O6331511
- Unit No 5040
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 685
- Foundation Slab
- Min Lease Slab
- HOA Fees $482.25
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
- Elevator
- Living Room/Dining Room Combo
- Open Floorplan
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate5.1 | Gross Yield9.1% | Annual Rent$19,200.00 | Property Taxes$2,734.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $2,734.00 | $13,670.00 | $27,340.00 | |||
| Net Cash Flow | $16,466.00 | $82,330.00 | $164,660.00 | |||
| HOA Fees | $5,787.00 | $28,935.00 | $57,870.00 |