Property Info
- MLS O6330751
- Unit No 2323A
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1251
- Foundation Slab
- Min Lease Slab
- HOA Fees $414.31
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate7.6 | Gross Yield11.4% | Annual Rent$22,200.00 | Property Taxes$2,355.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,200.00 $1,850.00 / mo | $111,000.00 $1,850.00 / mo | $222,000.00 $1,850.00 / mo | |||
| Estimated Expenses | $2,355.00 | $11,775.00 | $23,550.00 | |||
| Net Cash Flow | $19,845.00 | $99,225.00 | $198,450.00 | |||
| HOA Fees | $4,971.72 | $24,858.60 | $49,717.20 |