Property Info
- MLS O6309137
- Unit No 2041
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 276
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $475.00
Interior Features
- Ceiling Fans(s)
- Dry Bar
- Window Treatments
Cash Flow
| Cap Rate14.0 | Gross Yield26.4% | Annual Rent$13,200.00 | Property Taxes$500.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,200.00 $1,100.00 / mo | $66,000.00 $1,100.00 / mo | $132,000.00 $1,100.00 / mo | |||
| Estimated Expenses | $500.00 | $2,500.00 | $5,000.00 | |||
| Net Cash Flow | $12,700.00 | $63,500.00 | $127,000.00 | |||
| HOA Fees | $5,700.00 | $28,500.00 | $57,000.00 |