Property Info
- MLS O6336702
- Unit No 307
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 674
- Living Area (sqft) 674
- Foundation Slab
- Min Lease Slab
- HOA Fees $260.12
Interior Features
- Eat-in Kitchen
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate7.3 | Gross Yield10.5% | Annual Rent$17,400.00 | Property Taxes$2,178.08 | 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 | $2,178.08 | $10,890.40 | $21,780.80 | |||
| Net Cash Flow | $15,221.92 | $76,109.60 | $152,219.20 | |||
| HOA Fees | $3,121.44 | $15,607.20 | $31,214.40 |