Property Info
- MLS O6288778
- Unit No 10103
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1142
- Foundation Slab
- Min Lease Slab
- HOA Fees $425.86
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate4.8 | Gross Yield8.4% | Annual Rent$19,800.00 | Property Taxes$3,369.00 | 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 | $3,369.00 | $16,845.00 | $33,690.00 | |||
| Net Cash Flow | $16,431.00 | $82,155.00 | $164,310.00 | |||
| HOA Fees | $5,110.32 | $25,551.60 | $51,103.20 |