Property Info
- MLS O6246834
- Unit No 220
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1073
- Foundation Slab
- Min Lease Slab
- HOA Fees $407.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate9.8 | Gross Yield14.2% | Annual Rent$19,200.00 | Property Taxes$1,161.54 | 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 | $1,161.54 | $5,807.70 | $11,615.40 | |||
| Net Cash Flow | $18,038.46 | $90,192.30 | $180,384.60 | |||
| HOA Fees | $4,884.00 | $24,420.00 | $48,840.00 |