Property Info
- MLS O6399330
- Unit No 201
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 580
- Living Area (sqft) 580
- Foundation Slab
- Min Lease Slab
- HOA Fees $793.00
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- Solid Surface Counters
- Vaulted Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.9 | Gross Yield14% | Annual Rent$16,680.00 | Property Taxes$1,314.04 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,680.00 $1,390.00 / mo | $83,400.00 $1,390.00 / mo | $166,800.00 $1,390.00 / mo | |||
| Estimated Expenses | $1,314.04 | $6,570.20 | $13,140.40 | |||
| Net Cash Flow | $15,365.96 | $76,829.80 | $153,659.60 | |||
| HOA Fees | $9,516.00 | $47,580.00 | $95,160.00 |