Property Info
- MLS O6297159
- Unit No 101
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 943
- Foundation Slab
- Min Lease Slab
- HOA Fees $318.00
Interior Features
- Ceiling Fans(s)
- Thermostat
Cash Flow
| Cap Rate7.0 | Gross Yield10.6% | Annual Rent$18,900.00 | Property Taxes$2,474.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,900.00 $1,575.00 / mo | $94,500.00 $1,575.00 / mo | $189,000.00 $1,575.00 / mo | |||
| Estimated Expenses | $2,474.00 | $12,370.00 | $24,740.00 | |||
| Net Cash Flow | $16,426.00 | $82,130.00 | $164,260.00 | |||
| HOA Fees | $3,816.00 | $19,080.00 | $38,160.00 |
