Property Info
- MLS O6295252
- Unit No 87
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 930
- Foundation Slab
- Min Lease Slab
- HOA Fees $434.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.2 | Gross Yield10.5% | Annual Rent$25,200.00 | Property Taxes$2,819.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $2,819.00 | $14,095.00 | $28,190.00 | |||
| Net Cash Flow | $22,381.00 | $111,905.00 | $223,810.00 | |||
| HOA Fees | $5,208.00 | $26,040.00 | $52,080.00 |