Property Info
- MLS O6264616
- Unit No 201
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1382
- Foundation Slab
- Min Lease Slab
- HOA Fees $870.00
Interior Features
- Elevator
- Living Room/Dining Room Combo
- Open Floorplan
- Thermostat
Cash Flow
| Cap Rate4.2 | Gross Yield10.4% | Annual Rent$24,000.00 | Property Taxes$3,983.83 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $3,983.83 | $19,919.15 | $39,838.30 | |||
| Net Cash Flow | $20,016.17 | $100,080.85 | $200,161.70 | |||
| HOA Fees | $10,440.00 | $52,200.00 | $104,400.00 |