Property Info
- MLS O6235864
- Unit No 111
- Bedrooms 2
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1285
- Foundation Slab
- Min Lease Slab
- HOA Fees $471.00
Interior Features
- Ceiling Fans(s)
- PrimaryBedroom Upstairs
Cash Flow
| Cap Rate4.9 | Gross Yield8.7% | Annual Rent$19,800.00 | Property Taxes$2,954.39 | 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 | $2,954.39 | $14,771.95 | $29,543.90 | |||
| Net Cash Flow | $16,845.61 | $84,228.05 | $168,456.10 | |||
| HOA Fees | $5,652.00 | $28,260.00 | $56,520.00 |