Property Info
- MLS O6399866
- Unit No 917
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 861
- Living Area (sqft) 861
- Foundation Slab
- Min Lease Slab
- HOA Fees $351.46
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.6 | Gross Yield9.6% | Annual Rent$16,800.00 | Property Taxes$2,698.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $2,698.00 | $13,490.00 | $26,980.00 | |||
| Net Cash Flow | $14,102.00 | $70,510.00 | $141,020.00 | |||
| HOA Fees | $4,217.52 | $21,087.60 | $42,175.20 |