Property Info
- MLS O6214424
- Unit No D206
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 881
- Foundation Slab
- Min Lease Slab
- HOA Fees $404.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate5.1 | Gross Yield9.3% | Annual Rent$14,400.00 | Property Taxes$1,638.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $1,638.00 | $8,190.00 | $16,380.00 | |||
| Net Cash Flow | $12,762.00 | $63,810.00 | $127,620.00 | |||
| HOA Fees | $4,848.00 | $24,240.00 | $48,480.00 |