Property Info
- MLS O6377080
- Unit No 111
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 841
- Living Area (sqft) 841
- Foundation Slab
- Min Lease Slab
- HOA Fees $844.00
Interior Features
- Open Floorplan
Cash Flow
| Cap Rate2.4 | Gross Yield12.8% | Annual Rent$14,040.00 | Property Taxes$1,270.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,040.00 $1,170.00 / mo | $70,200.00 $1,170.00 / mo | $140,400.00 $1,170.00 / mo | |||
| Estimated Expenses | $1,270.00 | $6,350.00 | $12,700.00 | |||
| Net Cash Flow | $12,770.00 | $63,850.00 | $127,700.00 | |||
| HOA Fees | $10,128.00 | $50,640.00 | $101,280.00 |