Property Info
- MLS O6417902
- Unit No 2208
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 772
- Living Area (sqft) 772
- Foundation Slab
- Min Lease Slab
- HOA Fees $294.61
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.3 | Gross Yield10% | Annual Rent$16,500.00 | Property Taxes$2,534.68 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,500.00 $1,375.00 / mo | $82,500.00 $1,375.00 / mo | $165,000.00 $1,375.00 / mo | |||
| Estimated Expenses | $2,534.68 | $12,673.40 | $25,346.80 | |||
| Net Cash Flow | $13,965.32 | $69,826.60 | $139,653.20 | |||
| HOA Fees | $3,535.32 | $17,676.60 | $35,353.20 |