Property Info
- MLS O6225939
- Unit No 2208
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 837
- Foundation Slab
- Min Lease Slab
- HOA Fees $889.33
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
Cash Flow
| Cap Rate0.5 | Gross Yield7.7% | Annual Rent$16,200.00 | Property Taxes$4,430.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,200.00 $1,350.00 / mo | $81,000.00 $1,350.00 / mo | $162,000.00 $1,350.00 / mo | |||
| Estimated Expenses | $4,430.00 | $22,150.00 | $44,300.00 | |||
| Net Cash Flow | $11,770.00 | $58,850.00 | $117,700.00 | |||
| HOA Fees | $10,671.96 | $53,359.80 | $106,719.60 |