Property Info
- MLS O6237939
- Unit No 19
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1214
- Foundation Slab
- Min Lease Slab
- HOA Fees $377.19
Interior Features
- Thermostat
Cash Flow
| Cap Rate7.9 | Gross Yield11.7% | Annual Rent$20,100.00 | Property Taxes$1,955.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,100.00 $1,675.00 / mo | $100,500.00 $1,675.00 / mo | $201,000.00 $1,675.00 / mo | |||
| Estimated Expenses | $1,955.00 | $9,775.00 | $19,550.00 | |||
| Net Cash Flow | $18,145.00 | $90,725.00 | $181,450.00 | |||
| HOA Fees | $4,526.28 | $22,631.40 | $45,262.80 |