Property Info
- MLS O6263793
- Unit No 2810
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 663
- Foundation Slab
- Min Lease Slab
- HOA Fees $215.00
Interior Features
- Thermostat
Cash Flow
| Cap Rate4.8 | Gross Yield6.9% | Annual Rent$15,600.00 | Property Taxes$2,254.74 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $2,254.74 | $11,273.70 | $22,547.40 | |||
| Net Cash Flow | $13,345.26 | $66,726.30 | $133,452.60 | |||
| HOA Fees | $2,580.00 | $12,900.00 | $25,800.00 |