Property Info
- MLS O6259624
- Unit No 1336
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1072
- Foundation Slab
- Min Lease Slab
- HOA Fees $465.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.6 | Gross Yield10.8% | Annual Rent$20,400.00 | Property Taxes$2,359.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $2,359.00 | $11,795.00 | $23,590.00 | |||
| Net Cash Flow | $18,041.00 | $90,205.00 | $180,410.00 | |||
| HOA Fees | $5,580.00 | $27,900.00 | $55,800.00 |