Property Info
- MLS O6187334
- Unit No 104
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1159
- Foundation Slab
- Min Lease Slab
- HOA Fees $442.09
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.2 | Gross Yield8.9% | Annual Rent$19,200.00 | Property Taxes$2,610.52 | 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 | $2,610.52 | $13,052.60 | $26,105.20 | |||
| Net Cash Flow | $16,589.48 | $82,947.40 | $165,894.80 | |||
| HOA Fees | $5,305.08 | $26,525.40 | $53,050.80 |