Property Info
- MLS O6246836
- Unit No 208
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1084
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $529.05
Interior Features
- Cathedral Ceiling(s)
- High Ceilings
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.8 | Gross Yield9.5% | Annual Rent$21,000.00 | Property Taxes$1,792.02 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $1,792.02 | $8,960.10 | $17,920.20 | |||
| Net Cash Flow | $19,207.98 | $96,039.90 | $192,079.80 | |||
| HOA Fees | $6,348.60 | $31,743.00 | $63,486.00 |