Property Info
- MLS O6336628
- Unit No 3412
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 829
- Living Area (sqft) 829
- Foundation Slab
- Min Lease Slab
- HOA Fees $558.00
Interior Features
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.8 | Gross Yield13.5% | Annual Rent$16,200.00 | Property Taxes$2,530.71 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,200.00 $1,350.00 / mo | $81,000.00 $1,350.00 / mo | $162,000.00 $1,350.00 / mo | |||
| Estimated Expenses | $2,530.71 | $12,653.55 | $25,307.10 | |||
| Net Cash Flow | $13,669.29 | $68,346.45 | $136,692.90 | |||
| HOA Fees | $6,696.00 | $33,480.00 | $66,960.00 |