Property Info
- MLS O6341688
- Unit No 1526
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1080
- Living Area (sqft) 1080
- Foundation Slab
- Min Lease Slab
- HOA Fees $688.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
Cash Flow
| Cap Rate4.9 | Gross Yield11.1% | Annual Rent$19,500.00 | Property Taxes$2,719.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,500.00 $1,625.00 / mo | $97,500.00 $1,625.00 / mo | $195,000.00 $1,625.00 / mo | |||
| Estimated Expenses | $2,719.00 | $13,595.00 | $27,190.00 | |||
| Net Cash Flow | $16,781.00 | $83,905.00 | $167,810.00 | |||
| HOA Fees | $8,256.00 | $41,280.00 | $82,560.00 |