Property Info
- MLS O6371260
- Unit No 10C
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 803
- Living Area (sqft) 803
- Foundation Slab
- Min Lease Slab
- HOA Fees $430.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Walk-In Closet(s)
Cash Flow
| Cap Rate10.9 | Gross Yield17.7% | Annual Rent$17,700.00 | Property Taxes$1,637.37 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,700.00 $1,475.00 / mo | $88,500.00 $1,475.00 / mo | $177,000.00 $1,475.00 / mo | |||
| Estimated Expenses | $1,637.37 | $8,186.85 | $16,373.70 | |||
| Net Cash Flow | $16,062.63 | $80,313.15 | $160,626.30 | |||
| HOA Fees | $5,160.00 | $25,800.00 | $51,600.00 |