Property Info
- MLS O6405612
- Unit No 1435
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1026
- Living Area (sqft) 1026
- Foundation Slab
- Min Lease Slab
- HOA Fees $361.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.8 | Gross Yield10.8% | Annual Rent$21,000.00 | Property Taxes$3,339.20 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $3,339.20 | $16,696.00 | $33,392.00 | |||
| Net Cash Flow | $17,660.80 | $88,304.00 | $176,608.00 | |||
| HOA Fees | $4,332.00 | $21,660.00 | $43,320.00 |