Property Info
- MLS O6335251
- Unit No 2216
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 499
- Living Area (sqft) 499
- Foundation Slab
- Min Lease Slab
- HOA Fees $189.93
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate7.1 | Gross Yield9.6% | Annual Rent$15,600.00 | Property Taxes$1,767.54 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $1,767.54 | $8,837.70 | $17,675.40 | |||
| Net Cash Flow | $13,832.46 | $69,162.30 | $138,324.60 | |||
| HOA Fees | $2,279.16 | $11,395.80 | $22,791.60 |