Property Info
- MLS O6311130
- Unit No C
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1084
- Living Area (sqft) 1084
- Foundation Slab
- Min Lease Slab
- HOA Fees $290.00
Interior Features
- Ceiling Fans(s)
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.9 | Gross Yield9.8% | Annual Rent$19,500.00 | Property Taxes$2,136.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,500.00 $1,625.00 / mo | $97,500.00 $1,625.00 / mo | $195,000.00 $1,625.00 / mo | |||
| Estimated Expenses | $2,136.00 | $10,680.00 | $21,360.00 | |||
| Net Cash Flow | $17,364.00 | $86,820.00 | $173,640.00 | |||
| HOA Fees | $3,480.00 | $17,400.00 | $34,800.00 |