Property Info
- MLS O6416168
- Unit No 302
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 716
- Living Area (sqft) 716
- Foundation Slab
- Min Lease Slab
- HOA Fees $223.63
Interior Features
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate8.4 | Gross Yield11.4% | Annual Rent$17,700.00 | Property Taxes$1,932.46 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,700.00 $1,475.00 / mo | $88,500.00 $1,475.00 / mo | $177,000.00 $1,475.00 / mo | |||
| Estimated Expenses | $1,932.46 | $9,662.30 | $19,324.60 | |||
| Net Cash Flow | $15,767.54 | $78,837.70 | $157,675.40 | |||
| HOA Fees | $2,683.56 | $13,417.80 | $26,835.60 |