Property Info
- MLS O6272200
- Unit No 1135
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1036
- Living Area (sqft) 1036
- Foundation Block
- Min Lease Block
- HOA Fees $538.72
Interior Features
- Ceiling Fans(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.5 | Gross Yield8.3% | Annual Rent$19,800.00 | Property Taxes$2,482.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $2,482.00 | $12,410.00 | $24,820.00 | |||
| Net Cash Flow | $17,318.00 | $86,590.00 | $173,180.00 | |||
| HOA Fees | $6,464.64 | $32,323.20 | $64,646.40 |