Property Info
- MLS O6399987
- Unit No 304
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 552
- Living Area (sqft) 552
- Foundation Basement
- Min Lease Basement
- HOA Fees $315.00
Interior Features
- Cathedral Ceiling(s)
- Kitchen/Family Room Combo
- Solid Wood Cabinets
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate10.8 | Gross Yield16.5% | Annual Rent$15,840.00 | Property Taxes$1,706.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,840.00 $1,320.00 / mo | $79,200.00 $1,320.00 / mo | $158,400.00 $1,320.00 / mo | |||
| Estimated Expenses | $1,706.00 | $8,530.00 | $17,060.00 | |||
| Net Cash Flow | $14,134.00 | $70,670.00 | $141,340.00 | |||
| HOA Fees | $3,780.00 | $18,900.00 | $37,800.00 |