Property Info
- MLS O6224680
- Unit No 411
- Bedrooms 2
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1311
- Foundation Slab
- Min Lease Slab
- HOA Fees $525.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.4 | Gross Yield13.1% | Annual Rent$15,600.00 | Property Taxes$1,737.10 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $1,737.10 | $8,685.50 | $17,371.00 | |||
| Net Cash Flow | $13,862.90 | $69,314.50 | $138,629.00 | |||
| HOA Fees | $6,300.00 | $31,500.00 | $63,000.00 |