Property Info
- MLS O6273806
- Unit No 24
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 830
- Living Area (sqft) 830
- Foundation Slab
- Min Lease Slab
- HOA Fees $280.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate10.0 | Gross Yield13.1% | Annual Rent$18,300.00 | Property Taxes$999.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,300.00 $1,525.00 / mo | $91,500.00 $1,525.00 / mo | $183,000.00 $1,525.00 / mo | |||
| Estimated Expenses | $999.00 | $4,995.00 | $9,990.00 | |||
| Net Cash Flow | $17,301.00 | $86,505.00 | $173,010.00 | |||
| HOA Fees | $3,360.00 | $16,800.00 | $33,600.00 |