Property Info
- MLS O6382208
- Unit No 707
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 644
- Living Area (sqft) 644
- Foundation Other, Slab
- Min Lease Other, Slab
- HOA Fees $884.18
Interior Features
- Solid Surface Counters
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate2.5 | Gross Yield9.1% | Annual Rent$19,200.00 | Property Taxes$3,383.38 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $3,383.38 | $16,916.90 | $33,833.80 | |||
| Net Cash Flow | $15,816.62 | $79,083.10 | $158,166.20 | |||
| HOA Fees | $10,610.16 | $53,050.80 | $106,101.60 |