Property Info
- MLS O6203469
- Unit No 204
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1126
- Foundation Slab
- Min Lease Slab
- HOA Fees $406.10
Interior Features
- Ceiling Fans(s)
- Thermostat
Cash Flow
| Cap Rate5.4 | Gross Yield9.3% | Annual Rent$17,400.00 | Property Taxes$2,319.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,400.00 $1,450.00 / mo | $87,000.00 $1,450.00 / mo | $174,000.00 $1,450.00 / mo | |||
| Estimated Expenses | $2,319.00 | $11,595.00 | $23,190.00 | |||
| Net Cash Flow | $15,081.00 | $75,405.00 | $150,810.00 | |||
| HOA Fees | $4,873.20 | $24,366.00 | $48,732.00 |