Property Info
- MLS O6348700
- Unit No 518
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1041
- Living Area (sqft) 1041
- Foundation Slab
- Min Lease Slab
- HOA Fees $694.06
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate4.9 | Gross Yield9.9% | Annual Rent$22,200.00 | Property Taxes$2,965.34 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,200.00 $1,850.00 / mo | $111,000.00 $1,850.00 / mo | $222,000.00 $1,850.00 / mo | |||
| Estimated Expenses | $2,965.34 | $14,826.70 | $29,653.40 | |||
| Net Cash Flow | $19,234.66 | $96,173.30 | $192,346.60 | |||
| HOA Fees | $8,328.72 | $41,643.60 | $83,287.20 |