Property Info
- MLS O6259110
- Unit No 606
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 912
- Foundation Slab
- Min Lease Slab
- HOA Fees $198.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Walk-In Closet(s)
Cash Flow
| Cap Rate9.1 | Gross Yield11.6% | Annual Rent$19,200.00 | Property Taxes$1,864.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $1,864.00 | $9,320.00 | $18,640.00 | |||
| Net Cash Flow | $17,336.00 | $86,680.00 | $173,360.00 | |||
| HOA Fees | $2,376.00 | $11,880.00 | $23,760.00 |