Property Info
- MLS O6172622
- Unit No K204
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1150
- Foundation Slab
- Min Lease Slab
- HOA Fees $800.00
Interior Features
- Ceiling Fans(s)
- Thermostat
- Vaulted Ceiling(s)
Cash Flow
Cap Rate4.0 | Gross Yield10.1% | Annual Rent$20,100.00 | Property Taxes$2,566.00 | Operating Expenses0 |
Year 1 | Year 5 | Year 10 | ||||
Expected Rent | $20,100.00 $1,675.00 / mo | $100,500.00 $1,675.00 / mo | $201,000.00 $1,675.00 / mo | |||
Estimated Expenses | $2,566.00 | $12,830.00 | $25,660.00 | |||
Net Cash Flow | $17,534.00 | $87,670.00 | $175,340.00 | |||
HOA Fees | $9,600.00 | $48,000.00 | $96,000.00 |