Property Info
- MLS O6280296
- Unit No 205
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1151
- Living Area (sqft) 1019
- Foundation Slab
- Min Lease Slab
- HOA Fees $415.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Primary Bedroom Main Floor
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.5 | Gross Yield10.9% | Annual Rent$16,800.00 | Property Taxes$1,829.76 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $1,829.76 | $9,148.80 | $18,297.60 | |||
| Net Cash Flow | $14,970.24 | $74,851.20 | $149,702.40 | |||
| HOA Fees | $4,980.00 | $24,900.00 | $49,800.00 |