Property Info
- MLS O6297970
- Unit No 314
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 934
- Foundation Slab
- Min Lease Slab
- HOA Fees $628.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate5.5 | Gross Yield12.4% | Annual Rent$18,600.00 | Property Taxes$2,862.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,600.00 $1,550.00 / mo | $93,000.00 $1,550.00 / mo | $186,000.00 $1,550.00 / mo | |||
| Estimated Expenses | $2,862.00 | $14,310.00 | $28,620.00 | |||
| Net Cash Flow | $15,738.00 | $78,690.00 | $157,380.00 | |||
| HOA Fees | $7,536.00 | $37,680.00 | $75,360.00 |