Property Info
- MLS O6281250
- Unit No 2231
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 669
- Living Area (sqft) 669
- Foundation Slab
- Min Lease Slab
- HOA Fees $287.01
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate8.9 | Gross Yield12.9% | Annual Rent$17,820.00 | Property Taxes$2,012.34 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,820.00 $1,485.00 / mo | $89,100.00 $1,485.00 / mo | $178,200.00 $1,485.00 / mo | |||
| Estimated Expenses | $2,012.34 | $10,061.70 | $20,123.40 | |||
| Net Cash Flow | $15,807.66 | $79,038.30 | $158,076.60 | |||
| HOA Fees | $3,444.12 | $17,220.60 | $34,441.20 |