Property Info
- MLS O6330993
- Unit No 218
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 934
- Foundation Slab
- Min Lease Slab
- HOA Fees $632.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.3 | Gross Yield16% | Annual Rent$19,200.00 | Property Taxes$2,846.63 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $2,846.63 | $14,233.15 | $28,466.30 | |||
| Net Cash Flow | $16,353.37 | $81,766.85 | $163,533.70 | |||
| HOA Fees | $7,584.00 | $37,920.00 | $75,840.00 |