Property Info
- MLS O6269401
- Unit No 224
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 1021
- Foundation Slab
- Min Lease Slab
- HOA Fees $650.51
Interior Features
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.6 | Gross Yield12% | Annual Rent$19,200.00 | Property Taxes$2,488.49 | 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 | $2,488.49 | $12,442.45 | $24,884.90 | |||
| Net Cash Flow | $16,711.51 | $83,557.55 | $167,115.10 | |||
| HOA Fees | $7,806.12 | $39,030.60 | $78,061.20 |