Property Info
- MLS O6047791
- Unit No 209
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1242
- Foundation Slab
- Min Lease Slab
- HOA Fees $648.85
Interior Features
- Other
Cash Flow
| Cap Rate4.0 | Gross Yield7.8% | Annual Rent$19,200.00 | Property Taxes$1,637.72 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $1,637.72 | $8,188.60 | $16,377.20 | |||
| Net Cash Flow | $17,562.28 | $87,811.40 | $175,622.80 | |||
| HOA Fees | $7,786.20 | $38,931.00 | $77,862.00 |