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 Rate7.1 | Gross Yield11.1% | Annual Rent$20,400.00 | Property Taxes$2,048.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $2,048.00 | $10,240.00 | $20,480.00 | |||
| Net Cash Flow | $18,352.00 | $91,760.00 | $183,520.00 | |||
| HOA Fees | $5,304.00 | $26,520.00 | $53,040.00 |