Property Info
- MLS O6347042
- Unit No 553
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1435
- Living Area (sqft) 1123
- Foundation Slab
- Min Lease Slab
- HOA Fees $467.00
Interior Features
- High Ceilings
- Thermostat
Cash Flow
| Cap Rate8.3 | Gross Yield14.5% | Annual Rent$17,400.00 | Property Taxes$1,776.37 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,400.00 $1,450.00 / mo | $87,000.00 $1,450.00 / mo | $174,000.00 $1,450.00 / mo | |||
| Estimated Expenses | $1,776.37 | $8,881.85 | $17,763.70 | |||
| Net Cash Flow | $15,623.63 | $78,118.15 | $156,236.30 | |||
| HOA Fees | $5,604.00 | $28,020.00 | $56,040.00 |