Property Info
- MLS O6253253
- Unit No 201
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1182
- Foundation Slab
- Min Lease Slab
- HOA Fees $504.02
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.6 | Gross Yield10.6% | Annual Rent$22,740.00 | Property Taxes$2,409.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,740.00 $1,895.00 / mo | $113,700.00 $1,895.00 / mo | $227,400.00 $1,895.00 / mo | |||
| Estimated Expenses | $2,409.00 | $12,045.00 | $24,090.00 | |||
| Net Cash Flow | $20,331.00 | $101,655.00 | $203,310.00 | |||
| HOA Fees | $6,048.24 | $30,241.20 | $60,482.40 |