Property Info
- MLS O6227881
- Unit No 2106
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1351
- Foundation Slab
- Min Lease Slab
- HOA Fees $665.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.4 | Gross Yield10% | Annual Rent$24,000.00 | Property Taxes$3,157.96 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $3,157.96 | $15,789.80 | $31,579.60 | |||
| Net Cash Flow | $20,842.04 | $104,210.20 | $208,420.40 | |||
| HOA Fees | $7,980.00 | $39,900.00 | $79,800.00 |