Property Info
- MLS O6262602
- Unit No D
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1040
- Foundation Slab
- Min Lease Slab
- HOA Fees $385.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Solid Surface Counters
- Solid Wood Cabinets
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate8.2 | Gross Yield12.1% | Annual Rent$20,400.00 | Property Taxes$1,951.06 | 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 | $1,951.06 | $9,755.30 | $19,510.60 | |||
| Net Cash Flow | $18,448.94 | $92,244.70 | $184,489.40 | |||
| HOA Fees | $4,620.00 | $23,100.00 | $46,200.00 |