Property Info
- MLS O6318399
- Unit No 1027
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 1077
- Living Area (sqft) 1077
- Foundation Slab
- Min Lease Slab
- HOA Fees $536.00
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate6.5 | Gross Yield12% | Annual Rent$19,800.00 | Property Taxes$2,617.00 | 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 | $2,617.00 | $13,085.00 | $26,170.00 | |||
| Net Cash Flow | $17,183.00 | $85,915.00 | $171,830.00 | |||
| HOA Fees | $6,432.00 | $32,160.00 | $64,320.00 |