Property Info
- MLS O6298878
- Unit No 633
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1026
- Foundation Slab
- Min Lease Slab
- HOA Fees $348.16
Interior Features
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.9 | Gross Yield9.1% | Annual Rent$21,000.00 | Property Taxes$3,201.37 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $3,201.37 | $16,006.85 | $32,013.70 | |||
| Net Cash Flow | $17,798.63 | $88,993.15 | $177,986.30 | |||
| HOA Fees | $4,177.92 | $20,889.60 | $41,779.20 |