Property Info
- MLS O6394205
- Unit No 213
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1050
- Living Area (sqft) 954
- Foundation Slab
- Min Lease Slab
- HOA Fees $548.23
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate8.0 | Gross Yield13.1% | Annual Rent$22,200.00 | Property Taxes$1,937.63 | 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 | $1,937.63 | $9,688.15 | $19,376.30 | |||
| Net Cash Flow | $20,262.37 | $101,311.85 | $202,623.70 | |||
| HOA Fees | $6,578.76 | $32,893.80 | $65,787.60 |