Property Info
- MLS O6407348
- Unit No 216
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1080
- Living Area (sqft) 1080
- Foundation Slab
- Min Lease Slab
- HOA Fees $688.31
Interior Features
- Open Floorplan
Cash Flow
| Cap Rate5.3 | Gross Yield12.4% | Annual Rent$19,188.00 | Property Taxes$2,770.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,188.00 $1,599.00 / mo | $95,940.00 $1,599.00 / mo | $191,880.00 $1,599.00 / mo | |||
| Estimated Expenses | $2,770.00 | $13,850.00 | $27,700.00 | |||
| Net Cash Flow | $16,418.00 | $82,090.00 | $164,180.00 | |||
| HOA Fees | $8,259.72 | $41,298.60 | $82,597.20 |