Property Info
- MLS O6381145
- Unit No 218
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 753
- Living Area (sqft) 753
- Foundation Slab
- Min Lease Slab
- HOA Fees $319.98
Interior Features
- Ceiling Fans(s)
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.8 | Gross Yield9.5% | Annual Rent$16,200.00 | Property Taxes$2,481.00 | 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 | $2,481.00 | $12,405.00 | $24,810.00 | |||
| Net Cash Flow | $13,719.00 | $68,595.00 | $137,190.00 | |||
| HOA Fees | $3,839.76 | $19,198.80 | $38,397.60 |