Property Info
- MLS O6382618
- Unit No 532
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1121
- Living Area (sqft) 1121
- Foundation Slab
- Min Lease Slab
- HOA Fees $628.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.0 | Gross Yield10.6% | Annual Rent$22,200.00 | Property Taxes$4,129.00 | 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 | $4,129.00 | $20,645.00 | $41,290.00 | |||
| Net Cash Flow | $18,071.00 | $90,355.00 | $180,710.00 | |||
| HOA Fees | $7,536.00 | $37,680.00 | $75,360.00 |