Property Info
- MLS O6353188
- Unit No 1718
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 874
- Living Area (sqft) 874
- Foundation Slab
- Min Lease Slab
- HOA Fees $466.09
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Thermostat
Cash Flow
| Cap Rate7.1 | Gross Yield12.1% | Annual Rent$20,040.00 | Property Taxes$2,707.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,040.00 $1,670.00 / mo | $100,200.00 $1,670.00 / mo | $200,400.00 $1,670.00 / mo | |||
| Estimated Expenses | $2,707.00 | $13,535.00 | $27,070.00 | |||
| Net Cash Flow | $17,333.00 | $86,665.00 | $173,330.00 | |||
| HOA Fees | $5,593.08 | $27,965.40 | $55,930.80 |