Property Info
- MLS O6332409
- Unit No 2226
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 627
- Living Area (sqft) 627
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $422.16
Interior Features
- Ceiling Fans(s)
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.1 | Gross Yield12.7% | Annual Rent$15,900.00 | Property Taxes$2,008.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,900.00 $1,325.00 / mo | $79,500.00 $1,325.00 / mo | $159,000.00 $1,325.00 / mo | |||
| Estimated Expenses | $2,008.00 | $10,040.00 | $20,080.00 | |||
| Net Cash Flow | $13,892.00 | $69,460.00 | $138,920.00 | |||
| HOA Fees | $5,065.92 | $25,329.60 | $50,659.20 |