Property Info
- MLS O6274282
- Unit No 1127
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 934
- Foundation Slab
- Min Lease Slab
- HOA Fees $628.87
Interior Features
- Ceiling Fans(s)
- Other
Cash Flow
| Cap Rate9.5 | Gross Yield15.5% | Annual Rent$26,400.00 | Property Taxes$2,748.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $2,748.00 | $13,740.00 | $27,480.00 | |||
| Net Cash Flow | $23,652.00 | $118,260.00 | $236,520.00 | |||
| HOA Fees | $7,546.44 | $37,732.20 | $75,464.40 |