Property Info
- MLS O6397333
- Unit No 203
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 660
- Living Area (sqft) 660
- Foundation Slab
- Min Lease Slab
- HOA Fees $887.00
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- High Ceilings
- Window Treatments
Cash Flow
| Cap Rate2.6 | Gross Yield12% | Annual Rent$15,360.00 | Property Taxes$1,446.62 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,360.00 $1,280.00 / mo | $76,800.00 $1,280.00 / mo | $153,600.00 $1,280.00 / mo | |||
| Estimated Expenses | $1,446.62 | $7,233.10 | $14,466.20 | |||
| Net Cash Flow | $13,913.38 | $69,566.90 | $139,133.80 | |||
| HOA Fees | $10,644.00 | $53,220.00 | $106,440.00 |