Property Info
- MLS O6272491
- Unit No 2013E
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 993
- Foundation Slab
- Min Lease Slab
- HOA Fees $380.00
Interior Features
- Thermostat
Cash Flow
| Cap Rate5.9 | Gross Yield9.6% | Annual Rent$19,140.00 | Property Taxes$2,787.57 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,140.00 $1,595.00 / mo | $95,700.00 $1,595.00 / mo | $191,400.00 $1,595.00 / mo | |||
| Estimated Expenses | $2,787.57 | $13,937.85 | $27,875.70 | |||
| Net Cash Flow | $16,352.43 | $81,762.15 | $163,524.30 | |||
| HOA Fees | $4,560.00 | $22,800.00 | $45,600.00 |