Property Info
- MLS O6198098
- Unit No 202
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 720
- Foundation Slab
- Min Lease Slab
- HOA Fees $392.25
Interior Features
- Other
Cash Flow
| Cap Rate6.1 | Gross Yield11.3% | Annual Rent$12,600.00 | Property Taxes$1,089.04 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,600.00 $1,050.00 / mo | $63,000.00 $1,050.00 / mo | $126,000.00 $1,050.00 / mo | |||
| Estimated Expenses | $1,089.04 | $5,445.20 | $10,890.40 | |||
| Net Cash Flow | $11,510.96 | $57,554.80 | $115,109.60 | |||
| HOA Fees | $4,707.00 | $23,535.00 | $47,070.00 |