Property Info
- MLS O6375246
- Unit No 2128
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 934
- Living Area (sqft) 934
- Foundation Slab
- Min Lease Slab
- HOA Fees $628.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.3 | Gross Yield13.9% | Annual Rent$19,200.00 | Property Taxes$3,001.59 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $3,001.59 | $15,007.95 | $30,015.90 | |||
| Net Cash Flow | $16,198.41 | $80,992.05 | $161,984.10 | |||
| HOA Fees | $7,536.00 | $37,680.00 | $75,360.00 |