Property Info
- MLS O6285607
- Unit No C202
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1149
- Foundation Slab
- Min Lease Slab
- HOA Fees $465.00
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.5 | Gross Yield9.1% | Annual Rent$19,200.00 | Property Taxes$2,126.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $2,126.00 | $10,630.00 | $21,260.00 | |||
| Net Cash Flow | $17,074.00 | $85,370.00 | $170,740.00 | |||
| HOA Fees | $5,580.00 | $27,900.00 | $55,800.00 |