Property Info
- MLS O6297890
- Unit No 17A
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 992
- Foundation Slab
- Min Lease Slab
- HOA Fees $420.00
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate7.5 | Gross Yield12% | Annual Rent$20,400.00 | Property Taxes$2,587.16 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $2,587.16 | $12,935.80 | $25,871.60 | |||
| Net Cash Flow | $17,812.84 | $89,064.20 | $178,128.40 | |||
| HOA Fees | $5,040.00 | $25,200.00 | $50,400.00 |