Property Info
- MLS O6400214
- Unit No 303
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 771
- Living Area (sqft) 771
- Foundation Slab
- Min Lease Slab
- HOA Fees $330.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
Cash Flow
| Cap Rate5.7 | Gross Yield10.1% | Annual Rent$13,800.00 | Property Taxes$2,044.10 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,800.00 $1,150.00 / mo | $69,000.00 $1,150.00 / mo | $138,000.00 $1,150.00 / mo | |||
| Estimated Expenses | $2,044.10 | $10,220.50 | $20,441.00 | |||
| Net Cash Flow | $11,755.90 | $58,779.50 | $117,559.00 | |||
| HOA Fees | $3,960.00 | $19,800.00 | $39,600.00 |