Property Info
- MLS O6290588
- Unit No 825
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1160
- Foundation Block, Other, Slab
- Min Lease Block, Other, Slab
- HOA Fees $367.29
Interior Features
- Ceiling Fans(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.4 | Gross Yield8.8% | Annual Rent$19,200.00 | Property Taxes$2,863.77 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $2,863.77 | $14,318.85 | $28,637.70 | |||
| Net Cash Flow | $16,336.23 | $81,681.15 | $163,362.30 | |||
| HOA Fees | $4,407.48 | $22,037.40 | $44,074.80 |