Property Info
- MLS O6355536
- Unit No 311
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 785
- Living Area (sqft) 785
- Foundation Slab
- Min Lease Slab
- HOA Fees $2,097.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate-8.2 | Gross Yield15.8% | Annual Rent$17,400.00 | Property Taxes$1,270.50 | 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 | $1,270.50 | $6,352.50 | $12,705.00 | |||
| Net Cash Flow | $16,129.50 | $80,647.50 | $161,295.00 | |||
| HOA Fees | $25,164.00 | $125,820.00 | $251,640.00 |