Property Info
- MLS O6210102
- Unit No D212
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 580
- Foundation Slab
- Min Lease Slab
- HOA Fees $380.97
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate7.9 | Gross Yield13% | Annual Rent$16,200.00 | Property Taxes$1,796.76 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,200.00 $1,350.00 / mo | $81,000.00 $1,350.00 / mo | $162,000.00 $1,350.00 / mo | |||
| Estimated Expenses | $1,796.76 | $8,983.80 | $17,967.60 | |||
| Net Cash Flow | $14,403.24 | $72,016.20 | $144,032.40 | |||
| HOA Fees | $4,571.64 | $22,858.20 | $45,716.40 |