Property Info
- MLS O6338165
- Unit No 1908
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 837
- Living Area (sqft) 837
- Foundation Other, Slab
- Min Lease Other, Slab
- HOA Fees $889.33
Interior Features
- Living Room/Dining Room Combo
- Solid Surface Counters
- Solid Wood Cabinets
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate2.1 | Gross Yield8.5% | Annual Rent$20,400.00 | Property Taxes$4,634.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $4,634.00 | $23,170.00 | $46,340.00 | |||
| Net Cash Flow | $15,766.00 | $78,830.00 | $157,660.00 | |||
| HOA Fees | $10,671.96 | $53,359.80 | $106,719.60 |