Property Info
- MLS O6279672
- Unit No 112
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1048
- Foundation Slab
- Min Lease Slab
- HOA Fees $348.00
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.3 | Gross Yield9.4% | Annual Rent$20,400.00 | Property Taxes$2,532.28 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $2,532.28 | $12,661.40 | $25,322.80 | |||
| Net Cash Flow | $17,867.72 | $89,338.60 | $178,677.20 | |||
| HOA Fees | $4,176.00 | $20,880.00 | $41,760.00 |