Property Info
- MLS O6403256
- Unit No 2791B
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 992
- Living Area (sqft) 992
- Foundation Slab
- Min Lease Slab
- HOA Fees $533.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate10.8 | Gross Yield18.8% | Annual Rent$18,600.00 | Property Taxes$1,516.82 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,600.00 $1,550.00 / mo | $93,000.00 $1,550.00 / mo | $186,000.00 $1,550.00 / mo | |||
| Estimated Expenses | $1,516.82 | $7,584.10 | $15,168.20 | |||
| Net Cash Flow | $17,083.18 | $85,415.90 | $170,831.80 | |||
| HOA Fees | $6,396.00 | $31,980.00 | $63,960.00 |