Property Info
- MLS O6285330
- Unit No 204
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1150
- Foundation Slab
- Min Lease Slab
- HOA Fees $925.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate5.4 | Gross Yield13.8% | Annual Rent$22,800.00 | Property Taxes$2,806.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $2,806.00 | $14,030.00 | $28,060.00 | |||
| Net Cash Flow | $19,994.00 | $99,970.00 | $199,940.00 | |||
| HOA Fees | $11,100.00 | $55,500.00 | $111,000.00 |