Property Info
- MLS O6294608
- Unit No 2202
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 846
- Foundation Slab
- Min Lease Slab
- HOA Fees $322.67
Interior Features
- Ceiling Fans(s)
- Solid Surface Counters
Cash Flow
| Cap Rate6.5 | Gross Yield10.2% | Annual Rent$16,800.00 | Property Taxes$2,217.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $2,217.00 | $11,085.00 | $22,170.00 | |||
| Net Cash Flow | $14,583.00 | $72,915.00 | $145,830.00 | |||
| HOA Fees | $3,872.04 | $19,360.20 | $38,720.40 |