Property Info
- MLS O6398211
- Unit No 3416
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 627
- Living Area (sqft) 627
- Foundation Slab
- Min Lease Slab
- HOA Fees $422.00
Interior Features
- Living Room/Dining Room Combo
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.7 | Gross Yield12.2% | Annual Rent$15,900.00 | Property Taxes$2,178.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,900.00 $1,325.00 / mo | $79,500.00 $1,325.00 / mo | $159,000.00 $1,325.00 / mo | |||
| Estimated Expenses | $2,178.00 | $10,890.00 | $21,780.00 | |||
| Net Cash Flow | $13,722.00 | $68,610.00 | $137,220.00 | |||
| HOA Fees | $5,064.00 | $25,320.00 | $50,640.00 |