Property Info
- MLS O6419208
- Unit No 1535
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 713
- Living Area (sqft) 713
- Foundation Slab
- Min Lease Slab
- HOA Fees $249.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
Cash Flow
| Cap Rate8.0 | Gross Yield11.8% | Annual Rent$17,100.00 | Property Taxes$2,457.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,100.00 $1,425.00 / mo | $85,500.00 $1,425.00 / mo | $171,000.00 $1,425.00 / mo | |||
| Estimated Expenses | $2,457.00 | $12,285.00 | $24,570.00 | |||
| Net Cash Flow | $14,643.00 | $73,215.00 | $146,430.00 | |||
| HOA Fees | $2,988.00 | $14,940.00 | $29,880.00 |