Property Info
- MLS O6206653
- Unit No 2053H
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 993
- Foundation Slab
- Min Lease Slab
- HOA Fees $410.00
Interior Features
- Ceiling Fans(s)
- Solid Wood Cabinets
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate6.5 | Gross Yield10.2% | Annual Rent$20,400.00 | Property Taxes$2,494.59 | 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 | $2,494.59 | $12,472.95 | $24,945.90 | |||
| Net Cash Flow | $17,905.41 | $89,527.05 | $179,054.10 | |||
| HOA Fees | $4,920.00 | $24,600.00 | $49,200.00 |