Property Info
- MLS O6379013
- Unit No 311
- Bedrooms 1
- Bathrooms 10
- Area (sqft) 767
- Living Area (sqft) 574
- Foundation Block, Concrete Perimeter, Other
- Min Lease Block, Concrete Perimeter, Other
- HOA Fees $221.53
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.6 | Gross Yield9.6% | Annual Rent$14,400.00 | Property Taxes$1,795.17 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $1,795.17 | $8,975.85 | $17,951.70 | |||
| Net Cash Flow | $12,604.83 | $63,024.15 | $126,048.30 | |||
| HOA Fees | $2,658.36 | $13,291.80 | $26,583.60 |