Property Info
- MLS O6235205
- Unit No 2307
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 632
- Foundation Block
- Min Lease Block
- HOA Fees $227.20
Interior Features
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.9 | Gross Yield10.8% | Annual Rent$16,800.00 | Property Taxes$1,874.79 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $1,874.79 | $9,373.95 | $18,747.90 | |||
| Net Cash Flow | $14,925.21 | $74,626.05 | $149,252.10 | |||
| HOA Fees | $2,726.40 | $13,632.00 | $27,264.00 |