Property Info
- MLS O6281704
- Unit No 102
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1196
- Living Area (sqft) 1031
- Foundation Basement
- Min Lease Basement
- HOA Fees $405.00
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.8 | Gross Yield9.2% | Annual Rent$19,800.00 | Property Taxes$2,557.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $2,557.00 | $12,785.00 | $25,570.00 | |||
| Net Cash Flow | $17,243.00 | $86,215.00 | $172,430.00 | |||
| HOA Fees | $4,860.00 | $24,300.00 | $48,600.00 |