Property Info
- MLS O6253957
- Unit No 102
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 991
- Foundation Slab
- Min Lease Slab
- HOA Fees $318.00
Interior Features
- Open Floorplan
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.0 | Gross Yield8.1% | Annual Rent$15,600.00 | Property Taxes$2,140.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $2,140.00 | $10,700.00 | $21,400.00 | |||
| Net Cash Flow | $13,460.00 | $67,300.00 | $134,600.00 | |||
| HOA Fees | $3,816.00 | $19,080.00 | $38,160.00 |