Property Info
- MLS O6351437
- Unit No 2053H
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 993
- Living Area (sqft) 993
- Foundation Slab
- Min Lease Slab
- HOA Fees $604.00
Interior Features
- Ceiling Fans(s)
- Solid Wood Cabinets
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate6.2 | Gross Yield12.4% | Annual Rent$20,400.00 | Property Taxes$2,930.06 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $2,930.06 | $14,650.30 | $29,300.60 | |||
| Net Cash Flow | $17,469.94 | $87,349.70 | $174,699.40 | |||
| HOA Fees | $7,248.00 | $36,240.00 | $72,480.00 |