Property Info
- MLS O6218551
- Unit No B201
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 912
- Foundation Slab
- Min Lease Slab
- HOA Fees $284.00
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate7.5 | Gross Yield10.5% | Annual Rent$19,800.00 | Property Taxes$2,200.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $2,200.00 | $11,000.00 | $22,000.00 | |||
| Net Cash Flow | $17,600.00 | $88,000.00 | $176,000.00 | |||
| HOA Fees | $3,408.00 | $17,040.00 | $34,080.00 |