Property Info
- MLS O6318992
- Unit No 101
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 828
- Foundation Concrete Perimeter, Slab
- Min Lease Concrete Perimeter, Slab
- HOA Fees $822.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate3.6 | Gross Yield11.6% | Annual Rent$16,560.00 | Property Taxes$1,484.33 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,560.00 $1,380.00 / mo | $82,800.00 $1,380.00 / mo | $165,600.00 $1,380.00 / mo | |||
| Estimated Expenses | $1,484.33 | $7,421.65 | $14,843.30 | |||
| Net Cash Flow | $15,075.67 | $75,378.35 | $150,756.70 | |||
| HOA Fees | $9,864.00 | $49,320.00 | $98,640.00 |