Property Info
- MLS O6310078
- Unit No 120
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1261
- Foundation Slab
- Min Lease Slab
- HOA Fees $551.92
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate4.1 | Gross Yield8.3% | Annual Rent$18,600.00 | Property Taxes$2,753.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,600.00 $1,550.00 / mo | $93,000.00 $1,550.00 / mo | $186,000.00 $1,550.00 / mo | |||
| Estimated Expenses | $2,753.00 | $13,765.00 | $27,530.00 | |||
| Net Cash Flow | $15,847.00 | $79,235.00 | $158,470.00 | |||
| HOA Fees | $6,623.04 | $33,115.20 | $66,230.40 |