Property Info
- MLS O6270223
- Unit No BLDG C
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 825
- Foundation Slab
- Min Lease Slab
- HOA Fees $520.00
Interior Features
- Ceiling Fans(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.7 | Gross Yield11.2% | Annual Rent$16,800.00 | Property Taxes$2,074.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $2,074.00 | $10,370.00 | $20,740.00 | |||
| Net Cash Flow | $14,726.00 | $73,630.00 | $147,260.00 | |||
| HOA Fees | $6,240.00 | $31,200.00 | $62,400.00 |