Property Info
- MLS O6391873
- Unit No 1308
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 632
- Living Area (sqft) 632
- Foundation Slab
- Min Lease Slab
- HOA Fees $272.48
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Open Floorplan
- Solid Surface Counters
- Solid Wood Cabinets
Cash Flow
| Cap Rate7.6 | Gross Yield11.2% | Annual Rent$17,400.00 | Property Taxes$2,410.85 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,400.00 $1,450.00 / mo | $87,000.00 $1,450.00 / mo | $174,000.00 $1,450.00 / mo | |||
| Estimated Expenses | $2,410.85 | $12,054.25 | $24,108.50 | |||
| Net Cash Flow | $14,989.15 | $74,945.75 | $149,891.50 | |||
| HOA Fees | $3,269.76 | $16,348.80 | $32,697.60 |