Property Info
- MLS O6209268
- Unit No 201
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1206
- Foundation Slab
- Min Lease Slab
- HOA Fees $291.00
Interior Features
- Ceiling Fans(s)
- Split Bedroom
Cash Flow
| Cap Rate6.4 | Gross Yield9.1% | Annual Rent$21,000.00 | Property Taxes$2,770.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $2,770.00 | $13,850.00 | $27,700.00 | |||
| Net Cash Flow | $18,230.00 | $91,150.00 | $182,300.00 | |||
| HOA Fees | $3,492.00 | $17,460.00 | $34,920.00 |