Property Info
- MLS O6320057
- Unit No 211
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 767
- Foundation Slab
- Min Lease Slab
- HOA Fees $296.01
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate5.1 | Gross Yield8.1% | Annual Rent$15,000.00 | Property Taxes$2,018.99 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,000.00 $1,250.00 / mo | $75,000.00 $1,250.00 / mo | $150,000.00 $1,250.00 / mo | |||
| Estimated Expenses | $2,018.99 | $10,094.95 | $20,189.90 | |||
| Net Cash Flow | $12,981.01 | $64,905.05 | $129,810.10 | |||
| HOA Fees | $3,552.12 | $17,760.60 | $35,521.20 |