Property Info
- MLS O6269594
- Unit No 1311
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1062
- Foundation Slab
- Min Lease Slab
- HOA Fees $404.27
Interior Features
- High Ceilings
Cash Flow
| Cap Rate6.3 | Gross Yield10% | Annual Rent$21,000.00 | Property Taxes$2,994.34 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $2,994.34 | $14,971.70 | $29,943.40 | |||
| Net Cash Flow | $18,005.66 | $90,028.30 | $180,056.60 | |||
| HOA Fees | $4,851.24 | $24,256.20 | $48,512.40 |