Property Info
- MLS O6249638
- Unit No N202
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 935
- Foundation Block
- Min Lease Block
- HOA Fees $833.00
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
- Thermostat
Cash Flow
| Cap Rate4.1 | Gross Yield12.1% | Annual Rent$18,468.00 | Property Taxes$2,233.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,468.00 $1,539.00 / mo | $92,340.00 $1,539.00 / mo | $184,680.00 $1,539.00 / mo | |||
| Estimated Expenses | $2,233.00 | $11,165.00 | $22,330.00 | |||
| Net Cash Flow | $16,235.00 | $81,175.00 | $162,350.00 | |||
| HOA Fees | $9,996.00 | $49,980.00 | $99,960.00 |