Property Info
- MLS O6380088
- Unit No 518
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 640
- Living Area (sqft) 640
- Foundation Slab
- Min Lease Slab
- HOA Fees $884.00
Interior Features
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- Other
- Primary Bedroom Main Floor
- Walk-In Closet(s)
Cash Flow
| Cap Rate2.2 | Gross Yield8.7% | Annual Rent$18,600.00 | Property Taxes$3,285.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,600.00 $1,550.00 / mo | $93,000.00 $1,550.00 / mo | $186,000.00 $1,550.00 / mo | |||
| Estimated Expenses | $3,285.00 | $16,425.00 | $32,850.00 | |||
| Net Cash Flow | $15,315.00 | $76,575.00 | $153,150.00 | |||
| HOA Fees | $10,608.00 | $53,040.00 | $106,080.00 |