Property Info
- MLS O6393029
- Unit No 2112
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1107
- Living Area (sqft) 1107
- Foundation Slab
- Min Lease Slab
- HOA Fees $422.87
Interior Features
- Open Floorplan
Cash Flow
| Cap Rate5.4 | Gross Yield9.6% | Annual Rent$19,200.00 | Property Taxes$3,308.00 | 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 | $3,308.00 | $16,540.00 | $33,080.00 | |||
| Net Cash Flow | $15,892.00 | $79,460.00 | $158,920.00 | |||
| HOA Fees | $5,074.44 | $25,372.20 | $50,744.40 |