Property Info
- MLS O6235205
- Unit No 2307
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 632
- Foundation Block
- Min Lease Block
- HOA Fees $219.24
Interior Features
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.9 | Gross Yield9.6% | Annual Rent$16,200.00 | Property Taxes$1,874.79 | 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 | $1,874.79 | $9,373.95 | $18,747.90 | |||
| Net Cash Flow | $14,325.21 | $71,626.05 | $143,252.10 | |||
| HOA Fees | $2,630.88 | $13,154.40 | $26,308.80 |