Property Info
- MLS O6237705
- Unit No 2138
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1054
- Foundation Other
- Min Lease Other
- HOA Fees $404.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Thermostat
Cash Flow
| Cap Rate7.0 | Gross Yield11.3% | Annual Rent$19,800.00 | Property Taxes$2,622.67 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $2,622.67 | $13,113.35 | $26,226.70 | |||
| Net Cash Flow | $17,177.33 | $85,886.65 | $171,773.30 | |||
| HOA Fees | $4,848.00 | $24,240.00 | $48,480.00 |