Property Info
- MLS O6202002
- Unit No 204
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1008
- Foundation Slab
- Min Lease Slab
- HOA Fees $542.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Window Treatments
Cash Flow
| Cap Rate3.9 | Gross Yield9.9% | Annual Rent$14,580.00 | Property Taxes$2,357.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,580.00 $1,215.00 / mo | $72,900.00 $1,215.00 / mo | $145,800.00 $1,215.00 / mo | |||
| Estimated Expenses | $2,357.00 | $11,785.00 | $23,570.00 | |||
| Net Cash Flow | $12,223.00 | $61,115.00 | $122,230.00 | |||
| HOA Fees | $6,504.00 | $32,520.00 | $65,040.00 |