Property Info
- MLS O6142032
- Unit No 101
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1340
- Foundation Slab
- Min Lease Slab
- HOA Fees $474.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.2 | Gross Yield9.2% | Annual Rent$24,000.00 | Property Taxes$2,212.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $2,212.00 | $11,060.00 | $22,120.00 | |||
| Net Cash Flow | $21,788.00 | $108,940.00 | $217,880.00 | |||
| HOA Fees | $5,688.00 | $28,440.00 | $56,880.00 |