Property Info
- MLS O6283405
- Unit No B201
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 896
- Foundation Slab
- Min Lease Slab
- HOA Fees $353.93
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate8.7 | Gross Yield13.5% | Annual Rent$17,400.00 | Property Taxes$1,969.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,400.00 $1,450.00 / mo | $87,000.00 $1,450.00 / mo | $174,000.00 $1,450.00 / mo | |||
| Estimated Expenses | $1,969.00 | $9,845.00 | $19,690.00 | |||
| Net Cash Flow | $15,431.00 | $77,155.00 | $154,310.00 | |||
| HOA Fees | $4,247.16 | $21,235.80 | $42,471.60 |