Property Info
- MLS O6358325
- Unit No N312
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1064
- Living Area (sqft) 994
- Foundation Slab
- Min Lease Slab
- HOA Fees $826.89
Interior Features
- Other
- Solid Surface Counters
Cash Flow
| Cap Rate4.0 | Gross Yield12.8% | Annual Rent$17,880.00 | Property Taxes$2,383.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,880.00 $1,490.00 / mo | $89,400.00 $1,490.00 / mo | $178,800.00 $1,490.00 / mo | |||
| Estimated Expenses | $2,383.00 | $11,915.00 | $23,830.00 | |||
| Net Cash Flow | $15,497.00 | $77,485.00 | $154,970.00 | |||
| HOA Fees | $9,922.68 | $49,613.40 | $99,226.80 |