Property Info
- MLS O6347495
- Unit No 2206
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 420
- Living Area (sqft) 420
- Foundation Other
- Min Lease Other
- HOA Fees $272.44
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
Cash Flow
| Cap Rate9.8 | Gross Yield16% | Annual Rent$9,600.00 | Property Taxes$454.40 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $9,600.00 $800.00 / mo | $48,000.00 $800.00 / mo | $96,000.00 $800.00 / mo | |||
| Estimated Expenses | $454.40 | $2,272.00 | $4,544.00 | |||
| Net Cash Flow | $9,145.60 | $45,728.00 | $91,456.00 | |||
| HOA Fees | $3,269.28 | $16,346.40 | $32,692.80 |