Property Info
- MLS O6144700
- Unit No 2313
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 829
- Foundation Slab
- Min Lease Slab
- HOA Fees $442.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate8.8 | Gross Yield13.1% | Annual Rent$22,200.00 | Property Taxes$2,048.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,200.00 $1,850.00 / mo | $111,000.00 $1,850.00 / mo | $222,000.00 $1,850.00 / mo | |||
| Estimated Expenses | $2,048.00 | $10,240.00 | $20,480.00 | |||
| Net Cash Flow | $20,152.00 | $100,760.00 | $201,520.00 | |||
| HOA Fees | $5,304.00 | $26,520.00 | $53,040.00 |