Property Info
- MLS O6213439
- Unit No 2089
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 276
- Foundation Slab
- Min Lease Slab
- HOA Fees $425.00
Interior Features
- Open Floorplan
Cash Flow
| Cap Rate8.9 | Gross Yield17% | Annual Rent$11,400.00 | Property Taxes$325.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $11,400.00 $950.00 / mo | $57,000.00 $950.00 / mo | $114,000.00 $950.00 / mo | |||
| Estimated Expenses | $325.00 | $1,625.00 | $3,250.00 | |||
| Net Cash Flow | $11,075.00 | $55,375.00 | $110,750.00 | |||
| HOA Fees | $5,100.00 | $25,500.00 | $51,000.00 |