Property Info
- MLS O6289738
- Unit No 105
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 947
- Foundation Slab
- Min Lease Slab
- HOA Fees $535.12
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate4.5 | Gross Yield8.5% | Annual Rent$18,300.00 | Property Taxes$2,114.10 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,300.00 $1,525.00 / mo | $91,500.00 $1,525.00 / mo | $183,000.00 $1,525.00 / mo | |||
| Estimated Expenses | $2,114.10 | $10,570.50 | $21,141.00 | |||
| Net Cash Flow | $16,185.90 | $80,929.50 | $161,859.00 | |||
| HOA Fees | $6,421.44 | $32,107.20 | $64,214.40 |