Property Info
- MLS O6275845
- Unit No 205
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1150
- Foundation Slab
- Min Lease Slab
- HOA Fees $742.00
Interior Features
- Living Room/Dining Room Combo
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate5.9 | Gross Yield13.3% | Annual Rent$21,000.00 | Property Taxes$2,805.98 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $2,805.98 | $14,029.90 | $28,059.80 | |||
| Net Cash Flow | $18,194.02 | $90,970.10 | $181,940.20 | |||
| HOA Fees | $8,904.00 | $44,520.00 | $89,040.00 |
