Property Info
- MLS O6220426
- Unit No 2104
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 632
- Foundation Slab
- Min Lease Slab
- HOA Fees $224.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.6 | Gross Yield6.7% | Annual Rent$14,400.00 | Property Taxes$1,843.31 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $1,843.31 | $9,216.55 | $18,433.10 | |||
| Net Cash Flow | $12,556.69 | $62,783.45 | $125,566.90 | |||
| HOA Fees | $2,688.00 | $13,440.00 | $26,880.00 |