Property Info
- MLS O6282739
- Unit No 102
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 900
- Foundation Slab
- Min Lease Slab
- HOA Fees $479.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.6 | Gross Yield12.4% | Annual Rent$20,400.00 | Property Taxes$2,147.00 | 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 | $2,147.00 | $10,735.00 | $21,470.00 | |||
| Net Cash Flow | $18,253.00 | $91,265.00 | $182,530.00 | |||
| HOA Fees | $5,748.00 | $28,740.00 | $57,480.00 |