Property Info
- MLS O6284895
- Unit No 2414
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 829
- Foundation Block
- Min Lease Block
- HOA Fees $588.17
Interior Features
- Ceiling Fans(s)
- Split Bedroom
- Thermostat
Cash Flow
| Cap Rate5.6 | Gross Yield10.7% | Annual Rent$19,800.00 | Property Taxes$2,332.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $2,332.00 | $11,660.00 | $23,320.00 | |||
| Net Cash Flow | $17,468.00 | $87,340.00 | $174,680.00 | |||
| HOA Fees | $7,058.04 | $35,290.20 | $70,580.40 |