Property Info
- MLS O6273806
- Unit No 24
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 830
- Foundation Slab
- Min Lease Slab
- HOA Fees $280.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate9.2 | Gross Yield12.3% | Annual Rent$17,280.00 | Property Taxes$999.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,280.00 $1,440.00 / mo | $86,400.00 $1,440.00 / mo | $172,800.00 $1,440.00 / mo | |||
| Estimated Expenses | $999.00 | $4,995.00 | $9,990.00 | |||
| Net Cash Flow | $16,281.00 | $81,405.00 | $162,810.00 | |||
| HOA Fees | $3,360.00 | $16,800.00 | $33,600.00 |