Property Info
- MLS O6291605
- Unit No D03
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 999
- Living Area (sqft) 999
- Foundation Slab
- Min Lease Slab
- HOA Fees $637.00
Interior Features
- PrimaryBedroom Upstairs
- Window Treatments
Cash Flow
| Cap Rate5.6 | Gross Yield12% | Annual Rent$19,200.00 | Property Taxes$2,568.77 | 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 | $2,568.77 | $12,843.85 | $25,687.70 | |||
| Net Cash Flow | $16,631.23 | $83,156.15 | $166,312.30 | |||
| HOA Fees | $7,644.00 | $38,220.00 | $76,440.00 |