Property Info
- MLS O6257964
- Unit No 201
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 935
- Foundation Slab
- Min Lease Slab
- HOA Fees $604.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate6.7 | Gross Yield12.6% | Annual Rent$20,340.00 | Property Taxes$2,166.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,340.00 $1,695.00 / mo | $101,700.00 $1,695.00 / mo | $203,400.00 $1,695.00 / mo | |||
| Estimated Expenses | $2,166.00 | $10,830.00 | $21,660.00 | |||
| Net Cash Flow | $18,174.00 | $90,870.00 | $181,740.00 | |||
| HOA Fees | $7,248.00 | $36,240.00 | $72,480.00 |