Property Info
- MLS O6335221
- Unit No 225
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 874
- Living Area (sqft) 874
- Foundation Slab
- Min Lease Slab
- HOA Fees $386.00
Interior Features
- Cathedral Ceiling(s)
- Living Room/Dining Room Combo
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.1 | Gross Yield11.4% | Annual Rent$18,840.00 | Property Taxes$2,427.71 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,840.00 $1,570.00 / mo | $94,200.00 $1,570.00 / mo | $188,400.00 $1,570.00 / mo | |||
| Estimated Expenses | $2,427.71 | $12,138.55 | $24,277.10 | |||
| Net Cash Flow | $16,412.29 | $82,061.45 | $164,122.90 | |||
| HOA Fees | $4,632.00 | $23,160.00 | $46,320.00 |