Property Info
- MLS O6219166
- Unit No 1414
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 1021
- Foundation Slab
- Min Lease Slab
- HOA Fees $426.62
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Open Floorplan
- Stone Counters
Cash Flow
| Cap Rate6.3 | Gross Yield10.3% | Annual Rent$18,600.00 | Property Taxes$2,169.82 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,600.00 $1,550.00 / mo | $93,000.00 $1,550.00 / mo | $186,000.00 $1,550.00 / mo | |||
| Estimated Expenses | $2,169.82 | $10,849.10 | $21,698.20 | |||
| Net Cash Flow | $16,430.18 | $82,150.90 | $164,301.80 | |||
| HOA Fees | $5,119.44 | $25,597.20 | $51,194.40 |