Property Info
- MLS O6188630
- Unit No 1727
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1101
- Foundation Slab
- Min Lease Slab
- HOA Fees $423.00
Interior Features
- Kitchen/Family Room Combo
Cash Flow
| Cap Rate6.9 | Gross Yield10.9% | Annual Rent$20,400.00 | Property Taxes$2,422.05 | 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 | $2,422.05 | $12,110.25 | $24,220.50 | |||
| Net Cash Flow | $17,977.95 | $89,889.75 | $179,779.50 | |||
| HOA Fees | $5,076.00 | $25,380.00 | $50,760.00 |