Property Info
- MLS O6325748
- Unit No 220
- Bedrooms 1
- Bathrooms 2
- Area (sqft) 803
- Living Area (sqft) 803
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $500.00
Interior Features
- Ceiling Fans(s)
- Elevator
- Stone Counters
Cash Flow
| Cap Rate4.2 | Gross Yield6.5% | Annual Rent$33,600.00 | Property Taxes$5,544.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,600.00 $2,800.00 / mo | $168,000.00 $2,800.00 / mo | $336,000.00 $2,800.00 / mo | |||
| Estimated Expenses | $5,544.00 | $27,720.00 | $55,440.00 | |||
| Net Cash Flow | $28,056.00 | $140,280.00 | $280,560.00 | |||
| HOA Fees | $6,000.00 | $30,000.00 | $60,000.00 |