Property Info
- MLS O6224842
- Unit No 1204
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1042
- Foundation Slab
- Min Lease Slab
- HOA Fees $470.00
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.4 | Gross Yield10.2% | Annual Rent$22,200.00 | Property Taxes$2,560.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,200.00 $1,850.00 / mo | $111,000.00 $1,850.00 / mo | $222,000.00 $1,850.00 / mo | |||
| Estimated Expenses | $2,560.00 | $12,800.00 | $25,600.00 | |||
| Net Cash Flow | $19,640.00 | $98,200.00 | $196,400.00 | |||
| HOA Fees | $5,640.00 | $28,200.00 | $56,400.00 |