Property Info
- MLS O6331195
- Unit No 2012
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 934
- Foundation Stem Wall
- Min Lease Stem Wall
- HOA Fees $628.87
Interior Features
- Ceiling Fans(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.2 | Gross Yield12.3% | Annual Rent$17,880.00 | Property Taxes$2,862.04 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,880.00 $1,490.00 / mo | $89,400.00 $1,490.00 / mo | $178,800.00 $1,490.00 / mo | |||
| Estimated Expenses | $2,862.04 | $14,310.20 | $28,620.40 | |||
| Net Cash Flow | $15,017.96 | $75,089.80 | $150,179.60 | |||
| HOA Fees | $7,546.44 | $37,732.20 | $75,464.40 |