Property Info
- MLS O6346311
- Unit No 317
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 979
- Living Area (sqft) 979
- Foundation Slab
- Min Lease Slab
- HOA Fees $476.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.8 | Gross Yield11.4% | Annual Rent$20,940.00 | Property Taxes$2,720.48 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,940.00 $1,745.00 / mo | $104,700.00 $1,745.00 / mo | $209,400.00 $1,745.00 / mo | |||
| Estimated Expenses | $2,720.48 | $13,602.40 | $27,204.80 | |||
| Net Cash Flow | $18,219.52 | $91,097.60 | $182,195.20 | |||
| HOA Fees | $5,712.00 | $28,560.00 | $57,120.00 |