Property Info
- MLS O6376306
- Unit No 2114
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1054
- Living Area (sqft) 1054
- Foundation Slab
- Min Lease Slab
- HOA Fees $402.00
Interior Features
- Ceiling Fans(s)
- Other
- Thermostat
Cash Flow
| Cap Rate5.7 | Gross Yield9.3% | Annual Rent$20,400.00 | Property Taxes$3,091.57 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $3,091.57 | $15,457.85 | $30,915.70 | |||
| Net Cash Flow | $17,308.43 | $86,542.15 | $173,084.30 | |||
| HOA Fees | $4,824.00 | $24,120.00 | $48,240.00 |