Property Info
- MLS O6298927
- Unit No 137
- Bedrooms 2
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1031
- Foundation Slab
- Min Lease Slab
- HOA Fees $420.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate9.3 | Gross Yield12.4% | Annual Rent$30,936.00 | Property Taxes$2,549.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,936.00 $2,578.00 / mo | $154,680.00 $2,578.00 / mo | $309,360.00 $2,578.00 / mo | |||
| Estimated Expenses | $2,549.00 | $12,745.00 | $25,490.00 | |||
| Net Cash Flow | $28,387.00 | $141,935.00 | $283,870.00 | |||
| HOA Fees | $5,040.00 | $25,200.00 | $50,400.00 |