Property Info
- MLS O6360351
- Unit No 1905
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 987
- Living Area (sqft) 987
- Foundation Slab
- Min Lease Slab
- HOA Fees $451.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate7.3 | Gross Yield11.7% | Annual Rent$21,600.00 | Property Taxes$2,769.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $2,769.00 | $13,845.00 | $27,690.00 | |||
| Net Cash Flow | $18,831.00 | $94,155.00 | $188,310.00 | |||
| HOA Fees | $5,412.00 | $27,060.00 | $54,120.00 |