Property Info
- MLS O6264772
- Unit No 206
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1159
- Foundation Slab
- Min Lease Slab
- HOA Fees $443.00
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
- Thermostat
Cash Flow
| Cap Rate5.8 | Gross Yield9.4% | Annual Rent$20,400.00 | Property Taxes$2,586.49 | 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 | $2,586.49 | $12,932.45 | $25,864.90 | |||
| Net Cash Flow | $17,813.51 | $89,067.55 | $178,135.10 | |||
| HOA Fees | $5,316.00 | $26,580.00 | $53,160.00 |