Property Info
- MLS O6422434
- Unit No 306
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 875
- Living Area (sqft) 771
- Foundation Slab
- Min Lease Slab
- HOA Fees $316.00
Interior Features
- Living Room/Dining Room Combo
- Solid Surface Counters
- Solid Wood Cabinets
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.3 | Gross Yield10.2% | Annual Rent$15,300.00 | Property Taxes$2,044.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,300.00 $1,275.00 / mo | $76,500.00 $1,275.00 / mo | $153,000.00 $1,275.00 / mo | |||
| Estimated Expenses | $2,044.00 | $10,220.00 | $20,440.00 | |||
| Net Cash Flow | $13,256.00 | $66,280.00 | $132,560.00 | |||
| HOA Fees | $3,792.00 | $18,960.00 | $37,920.00 |