Property Info
- MLS O6383388
- Unit No 634
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 732
- Living Area (sqft) 732
- Foundation Slab
- Min Lease Slab
- HOA Fees $219.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Kitchen/Family Room Combo
Cash Flow
| Cap Rate6.6 | Gross Yield9% | Annual Rent$17,820.00 | Property Taxes$2,154.18 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,820.00 $1,485.00 / mo | $89,100.00 $1,485.00 / mo | $178,200.00 $1,485.00 / mo | |||
| Estimated Expenses | $2,154.18 | $10,770.90 | $21,541.80 | |||
| Net Cash Flow | $15,665.82 | $78,329.10 | $156,658.20 | |||
| HOA Fees | $2,628.00 | $13,140.00 | $26,280.00 |