Property Info
- MLS O6340377
- Unit No 224
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1160
- Living Area (sqft) 1160
- Foundation Slab
- Min Lease Slab
- HOA Fees $367.29
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.8 | Gross Yield10.1% | Annual Rent$22,800.00 | Property Taxes$3,013.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $3,013.00 | $15,065.00 | $30,130.00 | |||
| Net Cash Flow | $19,787.00 | $98,935.00 | $197,870.00 | |||
| HOA Fees | $4,407.48 | $22,037.40 | $44,074.80 |