Property Info
- MLS O6200128
- Unit No 608
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1115
- Foundation Slab
- Min Lease Slab
- HOA Fees $525.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate4.4 | Gross Yield11% | Annual Rent$13,140.00 | Property Taxes$1,618.61 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,140.00 $1,095.00 / mo | $65,700.00 $1,095.00 / mo | $131,400.00 $1,095.00 / mo | |||
| Estimated Expenses | $1,618.61 | $8,093.05 | $16,186.10 | |||
| Net Cash Flow | $11,521.39 | $57,606.95 | $115,213.90 | |||
| HOA Fees | $6,300.00 | $31,500.00 | $63,000.00 |