Property Info
- MLS O6298632
- Unit No 204
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 943
- Foundation Slab
- Min Lease Slab
- HOA Fees $318.02
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Thermostat
Cash Flow
| Cap Rate7.8 | Gross Yield10.7% | Annual Rent$24,000.00 | Property Taxes$2,534.83 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $2,534.83 | $12,674.15 | $25,348.30 | |||
| Net Cash Flow | $21,465.17 | $107,325.85 | $214,651.70 | |||
| HOA Fees | $3,816.24 | $19,081.20 | $38,162.40 |