Property Info
- MLS O6201894
- Unit No 25
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1300
- Foundation Slab
- Min Lease Slab
- HOA Fees $222.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
Cash Flow
| Cap Rate7.4 | Gross Yield9.3% | Annual Rent$22,800.00 | Property Taxes$1,987.00 | 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 | $1,987.00 | $9,935.00 | $19,870.00 | |||
| Net Cash Flow | $20,813.00 | $104,065.00 | $208,130.00 | |||
| HOA Fees | $2,664.00 | $13,320.00 | $26,640.00 |