Property Info
- MLS O6282802
- Unit No 203
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 1228
- Foundation Slab
- Min Lease Slab
- HOA Fees $399.00
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- High Ceilings
- Solid Wood Cabinets
Cash Flow
| Cap Rate7.2 | Gross Yield11.1% | Annual Rent$21,000.00 | Property Taxes$2,522.66 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $2,522.66 | $12,613.30 | $25,226.60 | |||
| Net Cash Flow | $18,477.34 | $92,386.70 | $184,773.40 | |||
| HOA Fees | $4,788.00 | $23,940.00 | $47,880.00 |