Property Info
- MLS O6155239
- Unit No 2414
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 829
- Foundation Block
- Min Lease Block
- HOA Fees $440.00
Interior Features
- Ceiling Fans(s)
- Split Bedroom
- Thermostat
Cash Flow
| Cap Rate5.1 | Gross Yield8.9% | Annual Rent$17,400.00 | Property Taxes$2,079.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,400.00 $1,450.00 / mo | $87,000.00 $1,450.00 / mo | $174,000.00 $1,450.00 / mo | |||
| Estimated Expenses | $2,079.00 | $10,395.00 | $20,790.00 | |||
| Net Cash Flow | $15,321.00 | $76,605.00 | $153,210.00 | |||
| HOA Fees | $5,280.00 | $26,400.00 | $52,800.00 |