Property Info
- MLS O6414382
- Unit No 915
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1246
- Living Area (sqft) 1246
- Foundation Slab
- Min Lease Slab
- HOA Fees $685.00
Interior Features
- Ceiling Fans(s)
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.8 | Gross Yield14.3% | Annual Rent$22,800.00 | Property Taxes$2,090.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $2,090.00 | $10,450.00 | $20,900.00 | |||
| Net Cash Flow | $20,710.00 | $103,550.00 | $207,100.00 | |||
| HOA Fees | $8,220.00 | $41,100.00 | $82,200.00 |