Property Info
- MLS O6416615
- Unit No 2404
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1106
- Living Area (sqft) 912
- Foundation Slab
- Min Lease Slab
- HOA Fees $269.00
Interior Features
- Walk-In Closet(s)
Cash Flow
| Cap Rate9.6 | Gross Yield13.5% | Annual Rent$18,600.00 | Property Taxes$2,239.00 | 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 | $2,239.00 | $11,195.00 | $22,390.00 | |||
| Net Cash Flow | $16,361.00 | $81,805.00 | $163,610.00 | |||
| HOA Fees | $3,228.00 | $16,140.00 | $32,280.00 |