Property Info
- MLS O6302779
- Unit No 2791B
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 992
- Foundation Slab
- Min Lease Slab
- HOA Fees $533.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate7.3 | Gross Yield13.4% | Annual Rent$17,400.00 | Property Taxes$1,497.38 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,400.00 $1,450.00 / mo | $87,000.00 $1,450.00 / mo | $174,000.00 $1,450.00 / mo | |||
| Estimated Expenses | $1,497.38 | $7,486.90 | $14,973.80 | |||
| Net Cash Flow | $15,902.62 | $79,513.10 | $159,026.20 | |||
| HOA Fees | $6,396.00 | $31,980.00 | $63,960.00 |