Property Info
- MLS O6316325
- Unit No 411
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 988
- Foundation Slab
- Min Lease Slab
- HOA Fees $537.00
Interior Features
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.8 | Gross Yield10.6% | Annual Rent$19,800.00 | Property Taxes$2,650.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $2,650.00 | $13,250.00 | $26,500.00 | |||
| Net Cash Flow | $17,150.00 | $85,750.00 | $171,500.00 | |||
| HOA Fees | $6,444.00 | $32,220.00 | $64,440.00 |