Property Info
- MLS O6273811
- Unit No 31/116
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 830
- Living Area (sqft) 830
- Foundation Slab
- Min Lease Slab
- HOA Fees $280.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate9.7 | Gross Yield12.8% | Annual Rent$17,940.00 | Property Taxes$999.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,940.00 $1,495.00 / mo | $89,700.00 $1,495.00 / mo | $179,400.00 $1,495.00 / mo | |||
| Estimated Expenses | $999.00 | $4,995.00 | $9,990.00 | |||
| Net Cash Flow | $16,941.00 | $84,705.00 | $169,410.00 | |||
| HOA Fees | $3,360.00 | $16,800.00 | $33,600.00 |