Property Info
- MLS O6282761
- Unit No 207
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 984
- Foundation Slab
- Min Lease Slab
- HOA Fees $421.00
Interior Features
- Other
Cash Flow
| Cap Rate5.9 | Gross Yield10.1% | Annual Rent$15,600.00 | Property Taxes$1,464.60 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $1,464.60 | $7,323.00 | $14,646.00 | |||
| Net Cash Flow | $14,135.40 | $70,677.00 | $141,354.00 | |||
| HOA Fees | $5,052.00 | $25,260.00 | $50,520.00 |