Property Info
- MLS O6231332
- Unit No 103
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1000
- Foundation Slab
- Min Lease Slab
- HOA Fees $804.30
Interior Features
- Other
Cash Flow
| Cap Rate5.3 | Gross Yield13.2% | Annual Rent$19,200.00 | Property Taxes$1,873.07 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $1,873.07 | $9,365.35 | $18,730.70 | |||
| Net Cash Flow | $17,326.93 | $86,634.65 | $173,269.30 | |||
| HOA Fees | $9,651.60 | $48,258.00 | $96,516.00 |