Property Info
- MLS O6198479
- Unit No 104
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 893
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $564.00
Interior Features
- Eat-in Kitchen
Cash Flow
| Cap Rate5.0 | Gross Yield10.2% | Annual Rent$16,800.00 | Property Taxes$1,831.18 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $1,831.18 | $9,155.90 | $18,311.80 | |||
| Net Cash Flow | $14,968.82 | $74,844.10 | $149,688.20 | |||
| HOA Fees | $6,768.00 | $33,840.00 | $67,680.00 |