Property Info
- MLS O6376425
- Unit No 1324
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 890
- Living Area (sqft) 890
- Foundation Slab
- Min Lease Slab
- HOA Fees $549.91
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.6 | Gross Yield9.6% | Annual Rent$16,800.00 | Property Taxes$2,172.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $2,172.00 | $10,860.00 | $21,720.00 | |||
| Net Cash Flow | $14,628.00 | $73,140.00 | $146,280.00 | |||
| HOA Fees | $6,598.92 | $32,994.60 | $65,989.20 |