Property Info
- MLS O6399586
- Unit No 304
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 540
- Living Area (sqft) 540
- Foundation Block
- Min Lease Block
- HOA Fees $315.00
Interior Features
- Cathedral Ceiling(s)
- Living Room/Dining Room Combo
- Walk-In Closet(s)
Cash Flow
| Cap Rate10.9 | Gross Yield16.8% | Annual Rent$15,600.00 | Property Taxes$1,652.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $1,652.00 | $8,260.00 | $16,520.00 | |||
| Net Cash Flow | $13,948.00 | $69,740.00 | $139,480.00 | |||
| HOA Fees | $3,780.00 | $18,900.00 | $37,800.00 |