Property Info
- MLS O6358944
- Unit No 5090
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 761
- Living Area (sqft) 701
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $563.00
Interior Features
- Living Room/Dining Room Combo
- Walk-In Closet(s)
Cash Flow
| Cap Rate12.0 | Gross Yield15.5% | Annual Rent$54,000.00 | Property Taxes$5,202.94 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $54,000.00 $4,500.00 / mo | $270,000.00 $4,500.00 / mo | $540,000.00 $4,500.00 / mo | |||
| Estimated Expenses | $5,202.94 | $26,014.70 | $52,029.40 | |||
| Net Cash Flow | $48,797.06 | $243,985.30 | $487,970.60 | |||
| HOA Fees | $6,756.00 | $33,780.00 | $67,560.00 |