Property Info
- MLS O6350270
- Unit No 2208
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 837
- Living Area (sqft) 837
- Foundation Slab
- Min Lease Slab
- HOA Fees $890.32
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate1.9 | Gross Yield10.1% | Annual Rent$19,200.00 | Property Taxes$4,814.00 | 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 | $4,814.00 | $24,070.00 | $48,140.00 | |||
| Net Cash Flow | $14,386.00 | $71,930.00 | $143,860.00 | |||
| HOA Fees | $10,683.84 | $53,419.20 | $106,838.40 |