Property Info
- MLS O6281250
- Unit No 2231
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 669
- Foundation Slab
- Min Lease Slab
- HOA Fees $290.12
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate8.5 | Gross Yield12% | Annual Rent$17,820.00 | Property Taxes$1,832.00 | 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 | $1,832.00 | $9,160.00 | $18,320.00 | |||
| Net Cash Flow | $15,988.00 | $79,940.00 | $159,880.00 | |||
| HOA Fees | $3,481.44 | $17,407.20 | $34,814.40 |