Property Info
- MLS O6310080
- Unit No 201
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 1342
- Foundation Slab
- Min Lease Slab
- HOA Fees $431.00
Interior Features
- High Ceilings
- Living Room/Dining Room Combo
- Solid Surface Counters
- Thermostat
Cash Flow
| Cap Rate6.8 | Gross Yield10.9% | Annual Rent$21,000.00 | Property Taxes$2,676.68 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $2,676.68 | $13,383.40 | $26,766.80 | |||
| Net Cash Flow | $18,323.32 | $91,616.60 | $183,233.20 | |||
| HOA Fees | $5,172.00 | $25,860.00 | $51,720.00 |
