Property Info
- MLS O6347079
- Unit No 306
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 731
- Living Area (sqft) 731
- Foundation Slab
- Min Lease Slab
- HOA Fees $234.00
Interior Features
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.6 | Gross Yield9.9% | Annual Rent$17,400.00 | Property Taxes$3,048.00 | 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 | $3,048.00 | $15,240.00 | $30,480.00 | |||
| Net Cash Flow | $14,352.00 | $71,760.00 | $143,520.00 | |||
| HOA Fees | $2,808.00 | $14,040.00 | $28,080.00 |