Property Info
- MLS O6338241
- Unit No 140
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1070
- Living Area (sqft) 1070
- Foundation Slab
- Min Lease Slab
- HOA Fees $518.00
Interior Features
- Ceiling Fans(s)
- Elevator
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.1 | Gross Yield8% | Annual Rent$22,200.00 | Property Taxes$4,467.14 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,200.00 $1,850.00 / mo | $111,000.00 $1,850.00 / mo | $222,000.00 $1,850.00 / mo | |||
| Estimated Expenses | $4,467.14 | $22,335.70 | $44,671.40 | |||
| Net Cash Flow | $17,732.86 | $88,664.30 | $177,328.60 | |||
| HOA Fees | $6,216.00 | $31,080.00 | $62,160.00 |