Property Info
- MLS O6381295
- Unit No 303
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 636
- Living Area (sqft) 636
- Foundation Slab
- Min Lease Slab
- HOA Fees $325.00
Interior Features
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.9 | Gross Yield10.8% | Annual Rent$16,200.00 | Property Taxes$1,953.00 | 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 | $1,953.00 | $9,765.00 | $19,530.00 | |||
| Net Cash Flow | $14,247.00 | $71,235.00 | $142,470.00 | |||
| HOA Fees | $3,900.00 | $19,500.00 | $39,000.00 |