Property Info
- MLS O6233739
- Unit No 202
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1600
- Foundation Slab
- Min Lease Slab
- HOA Fees $795.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate4.1 | Gross Yield9.4% | Annual Rent$23,400.00 | Property Taxes$3,554.22 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,400.00 $1,950.00 / mo | $117,000.00 $1,950.00 / mo | $234,000.00 $1,950.00 / mo | |||
| Estimated Expenses | $3,554.22 | $17,771.10 | $35,542.20 | |||
| Net Cash Flow | $19,845.78 | $99,228.90 | $198,457.80 | |||
| HOA Fees | $9,540.00 | $47,700.00 | $95,400.00 |
