Property Info
- MLS O6227851
- Unit No 1427
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 934
- Foundation Slab
- Min Lease Slab
- HOA Fees $585.00
Interior Features
- Ceiling Fans(s)
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.4 | Gross Yield9.3% | Annual Rent$18,600.00 | Property Taxes$2,846.00 | 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 | $2,846.00 | $14,230.00 | $28,460.00 | |||
| Net Cash Flow | $15,754.00 | $78,770.00 | $157,540.00 | |||
| HOA Fees | $7,020.00 | $35,100.00 | $70,200.00 |