Property Info
- MLS O6314203
- Unit No 1437
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 988
- Foundation Other
- Min Lease Other
- HOA Fees $537.46
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Open Floorplan
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.1 | Gross Yield11.8% | Annual Rent$19,200.00 | Property Taxes$2,826.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $2,826.00 | $14,130.00 | $28,260.00 | |||
| Net Cash Flow | $16,374.00 | $81,870.00 | $163,740.00 | |||
| HOA Fees | $6,449.52 | $32,247.60 | $64,495.20 |