Property Info
- MLS O6336625
- Unit No 1416
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 673
- Living Area (sqft) 673
- Foundation Slab
- Min Lease Slab
- HOA Fees $456.00
Interior Features
- Solid Surface Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate8.7 | Gross Yield15.4% | Annual Rent$16,200.00 | Property Taxes$1,590.55 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,200.00 $1,350.00 / mo | $81,000.00 $1,350.00 / mo | $162,000.00 $1,350.00 / mo | |||
| Estimated Expenses | $1,590.55 | $7,952.75 | $15,905.50 | |||
| Net Cash Flow | $14,609.45 | $73,047.25 | $146,094.50 | |||
| HOA Fees | $5,472.00 | $27,360.00 | $54,720.00 |