Property Info
- MLS O6156918
- Unit No 2205
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 800
- Foundation Slab
- Min Lease Slab
- HOA Fees $515.30
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.7 | Gross Yield10.3% | Annual Rent$36,000.00 | Property Taxes$3,062.95 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $3,062.95 | $15,314.75 | $30,629.50 | |||
| Net Cash Flow | $32,937.05 | $164,685.25 | $329,370.50 | |||
| HOA Fees | $6,183.60 | $30,918.00 | $61,836.00 |