Property Info
- MLS O6408567
- Unit No 8208
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1003
- Living Area (sqft) 1003
- Foundation Slab
- Min Lease Slab
- HOA Fees $457.07
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.5 | Gross Yield9.6% | Annual Rent$21,600.00 | Property Taxes$1,450.32 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $1,450.32 | $7,251.60 | $14,503.20 | |||
| Net Cash Flow | $20,149.68 | $100,748.40 | $201,496.80 | |||
| HOA Fees | $5,484.84 | $27,424.20 | $54,848.40 |