Property Info
- MLS O6336631
- Unit No 2524
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 627
- Living Area (sqft) 627
- Foundation Slab
- Min Lease Slab
- HOA Fees $422.00
Interior Features
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate8.5 | Gross Yield15.6% | Annual Rent$15,600.00 | Property Taxes$2,007.73 | 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 | $2,007.73 | $10,038.65 | $20,077.30 | |||
| Net Cash Flow | $13,592.27 | $67,961.35 | $135,922.70 | |||
| HOA Fees | $5,064.00 | $25,320.00 | $50,640.00 |