Property Info
- MLS O6218779
- Unit No 1824
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 836
- Foundation Slab
- Min Lease Slab
- HOA Fees $446.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.8 | Gross Yield10.8% | Annual Rent$21,600.00 | Property Taxes$2,593.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $2,593.00 | $12,965.00 | $25,930.00 | |||
| Net Cash Flow | $19,007.00 | $95,035.00 | $190,070.00 | |||
| HOA Fees | $5,352.00 | $26,760.00 | $53,520.00 |