Property Info
- MLS O6358605
- Unit No 24-101
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1147
- Living Area (sqft) 1147
- Foundation Slab
- Min Lease Slab
- HOA Fees $277.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.9 | Gross Yield10% | Annual Rent$24,000.00 | Property Taxes$1,769.07 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $1,769.07 | $8,845.35 | $17,690.70 | |||
| Net Cash Flow | $22,230.93 | $111,154.65 | $222,309.30 | |||
| HOA Fees | $3,324.00 | $16,620.00 | $33,240.00 |