Property Info
- MLS O6311879
- Unit No 401
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 962
- Foundation Slab
- Min Lease Slab
- HOA Fees $930.00
Interior Features
- Ceiling Fans(s)
- Thermostat
Cash Flow
| Cap Rate0.0 | Gross Yield10.5% | Annual Rent$12,600.00 | Property Taxes$1,462.50 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,600.00 $1,050.00 / mo | $63,000.00 $1,050.00 / mo | $126,000.00 $1,050.00 / mo | |||
| Estimated Expenses | $1,462.50 | $7,312.50 | $14,625.00 | |||
| Net Cash Flow | $11,137.50 | $55,687.50 | $111,375.00 | |||
| HOA Fees | $11,160.00 | $55,800.00 | $111,600.00 |