Property Info
- MLS O6424344
- Unit No A08-2
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 591
- Living Area (sqft) 591
- Foundation Slab
- Min Lease Slab
- HOA Fees $477.00
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- High Ceilings
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate6.6 | Gross Yield12.6% | Annual Rent$16,200.00 | Property Taxes$2,028.83 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,200.00 $1,350.00 / mo | $81,000.00 $1,350.00 / mo | $162,000.00 $1,350.00 / mo | |||
| Estimated Expenses | $2,028.83 | $10,144.15 | $20,288.30 | |||
| Net Cash Flow | $14,171.17 | $70,855.85 | $141,711.70 | |||
| HOA Fees | $5,724.00 | $28,620.00 | $57,240.00 |