Property Info
- MLS O6344667
- Unit No 929
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1129
- Living Area (sqft) 1129
- Foundation Slab
- Min Lease Slab
- HOA Fees $535.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate5.5 | Gross Yield10.7% | Annual Rent$19,200.00 | Property Taxes$2,829.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $2,829.00 | $14,145.00 | $28,290.00 | |||
| Net Cash Flow | $16,371.00 | $81,855.00 | $163,710.00 | |||
| HOA Fees | $6,420.00 | $32,100.00 | $64,200.00 |