Property Info
- MLS O6254980
- Unit No 102
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 935
- Foundation Slab
- Min Lease Slab
- HOA Fees $752.02
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate5.6 | Gross Yield12.4% | Annual Rent$20,400.00 | Property Taxes$2,166.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $2,166.00 | $10,830.00 | $21,660.00 | |||
| Net Cash Flow | $18,234.00 | $91,170.00 | $182,340.00 | |||
| HOA Fees | $9,024.24 | $45,121.20 | $90,242.40 |