Property Info
- MLS O6373641
- Unit No 837
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 732
- Living Area (sqft) 732
- Foundation Other
- Min Lease Other
- HOA Fees $216.42
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.4 | Gross Yield7.9% | Annual Rent$16,200.00 | Property Taxes$2,539.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,200.00 $1,350.00 / mo | $81,000.00 $1,350.00 / mo | $162,000.00 $1,350.00 / mo | |||
| Estimated Expenses | $2,539.00 | $12,695.00 | $25,390.00 | |||
| Net Cash Flow | $13,661.00 | $68,305.00 | $136,610.00 | |||
| HOA Fees | $2,597.04 | $12,985.20 | $25,970.40 |