Property Info
- MLS O6408724
- Unit No 15
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 633
- Living Area (sqft) 633
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $475.00
Interior Features
- Eat-in Kitchen
- Open Floorplan
- Solid Surface Counters
- Solid Wood Cabinets
- Thermostat
Cash Flow
| Cap Rate8.3 | Gross Yield14.8% | Annual Rent$17,520.00 | Property Taxes$1,979.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,520.00 $1,460.00 / mo | $87,600.00 $1,460.00 / mo | $175,200.00 $1,460.00 / mo | |||
| Estimated Expenses | $1,979.00 | $9,895.00 | $19,790.00 | |||
| Net Cash Flow | $15,541.00 | $77,705.00 | $155,410.00 | |||
| HOA Fees | $5,700.00 | $28,500.00 | $57,000.00 |