Property Info
- MLS O6398130
- Unit No 1626
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1020
- Living Area (sqft) 1020
- Foundation Slab
- Min Lease Slab
- HOA Fees $367.29
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.4 | Gross Yield11.4% | Annual Rent$21,120.00 | Property Taxes$3,025.34 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,120.00 $1,760.00 / mo | $105,600.00 $1,760.00 / mo | $211,200.00 $1,760.00 / mo | |||
| Estimated Expenses | $3,025.34 | $15,126.70 | $30,253.40 | |||
| Net Cash Flow | $18,094.66 | $90,473.30 | $180,946.60 | |||
| HOA Fees | $4,407.48 | $22,037.40 | $44,074.80 |