Property Info
- MLS O6362295
- Unit No 617
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 934
- Living Area (sqft) 934
- Foundation Slab
- Min Lease Slab
- HOA Fees $512.35
Interior Features
- Ceiling Fans(s)
- Dry Bar
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate5.7 | Gross Yield10.4% | Annual Rent$18,600.00 | Property Taxes$2,124.54 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,600.00 $1,550.00 / mo | $93,000.00 $1,550.00 / mo | $186,000.00 $1,550.00 / mo | |||
| Estimated Expenses | $2,124.54 | $10,622.70 | $21,245.40 | |||
| Net Cash Flow | $16,475.46 | $82,377.30 | $164,754.60 | |||
| HOA Fees | $6,148.20 | $30,741.00 | $61,482.00 |