Property Info
- MLS O6173729
- Unit No 204
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1150
- Foundation Slab
- Min Lease Slab
- HOA Fees $925.00
Interior Features
- Other
Cash Flow
| Cap Rate4.5 | Gross Yield10.9% | Annual Rent$22,800.00 | Property Taxes$2,264.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $2,264.00 | $11,320.00 | $22,640.00 | |||
| Net Cash Flow | $20,536.00 | $102,680.00 | $205,360.00 | |||
| HOA Fees | $11,100.00 | $55,500.00 | $111,000.00 |