Property Info
- MLS O6362777
- Unit No 1323
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1133
- Living Area (sqft) 1133
- Foundation Slab
- Min Lease Slab
- HOA Fees $688.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate7.8 | Gross Yield14.1% | Annual Rent$24,600.00 | Property Taxes$2,628.24 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,600.00 $2,050.00 / mo | $123,000.00 $2,050.00 / mo | $246,000.00 $2,050.00 / mo | |||
| Estimated Expenses | $2,628.24 | $13,141.20 | $26,282.40 | |||
| Net Cash Flow | $21,971.76 | $109,858.80 | $219,717.60 | |||
| HOA Fees | $8,256.00 | $41,280.00 | $82,560.00 |