Property Info
- MLS O6334819
- Unit No 2089
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 276
- Living Area (sqft) 276
- Foundation Slab
- Min Lease Slab
- HOA Fees $475.00
Interior Features
- Open Floorplan
Cash Flow
| Cap Rate7.0 | Gross Yield14.9% | Annual Rent$11,940.00 | Property Taxes$651.09 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $11,940.00 $995.00 / mo | $59,700.00 $995.00 / mo | $119,400.00 $995.00 / mo | |||
| Estimated Expenses | $651.09 | $3,255.45 | $6,510.90 | |||
| Net Cash Flow | $11,288.91 | $56,444.55 | $112,889.10 | |||
| HOA Fees | $5,700.00 | $28,500.00 | $57,000.00 |