Property Info
- MLS O6171206
- Unit No 824
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1166
- Foundation Slab
- Min Lease Slab
- HOA Fees $510.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Split Bedroom
Cash Flow
| Cap Rate5.3 | Gross Yield8.8% | Annual Rent$21,600.00 | Property Taxes$2,575.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $2,575.00 | $12,875.00 | $25,750.00 | |||
| Net Cash Flow | $19,025.00 | $95,125.00 | $190,250.00 | |||
| HOA Fees | $6,120.00 | $30,600.00 | $61,200.00 |