Property Info
- MLS O6252500
- Unit No 204
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1076
- Foundation Slab
- Min Lease Slab
- HOA Fees $529.00
Interior Features
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.4 | Gross Yield8% | Annual Rent$19,800.00 | Property Taxes$2,712.00 | 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 | $2,712.00 | $13,560.00 | $27,120.00 | |||
| Net Cash Flow | $17,088.00 | $85,440.00 | $170,880.00 | |||
| HOA Fees | $6,348.00 | $31,740.00 | $63,480.00 |