Property Info
- MLS O6381390
- Unit No 2205
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1255
- Living Area (sqft) 1255
- Foundation Slab
- Min Lease Slab
- HOA Fees $625.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Thermostat
Cash Flow
| Cap Rate4.7 | Gross Yield9.9% | Annual Rent$22,200.00 | Property Taxes$4,204.90 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,200.00 $1,850.00 / mo | $111,000.00 $1,850.00 / mo | $222,000.00 $1,850.00 / mo | |||
| Estimated Expenses | $4,204.90 | $21,024.50 | $42,049.00 | |||
| Net Cash Flow | $17,995.10 | $89,975.50 | $179,951.00 | |||
| HOA Fees | $7,500.00 | $37,500.00 | $75,000.00 |