Property Info
- MLS O6254039
- Unit No 202
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 935
- Foundation Slab
- Min Lease Slab
- HOA Fees $603.74
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.8 | Gross Yield11.6% | Annual Rent$18,960.00 | Property Taxes$2,190.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,960.00 $1,580.00 / mo | $94,800.00 $1,580.00 / mo | $189,600.00 $1,580.00 / mo | |||
| Estimated Expenses | $2,190.00 | $10,950.00 | $21,900.00 | |||
| Net Cash Flow | $16,770.00 | $83,850.00 | $167,700.00 | |||
| HOA Fees | $7,244.88 | $36,224.40 | $72,448.80 |