Property Info
- MLS O6314817
- Unit No 225
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 953
- Living Area (sqft) 953
- Foundation Slab
- Min Lease Slab
- HOA Fees $464.62
Interior Features
- Ceiling Fans(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.1 | Gross Yield10.3% | Annual Rent$21,600.00 | Property Taxes$1,019.50 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $1,019.50 | $5,097.50 | $10,195.00 | |||
| Net Cash Flow | $20,580.50 | $102,902.50 | $205,805.00 | |||
| HOA Fees | $5,575.44 | $27,877.20 | $55,754.40 |