Property Info
- MLS O6321542
- Unit No 303
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1066
- Living Area (sqft) 1048
- Foundation Slab
- Min Lease Slab
- HOA Fees $534.00
Interior Features
- Ceiling Fans(s)
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate7.8 | Gross Yield12.3% | Annual Rent$24,000.00 | Property Taxes$2,409.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $2,409.00 | $12,045.00 | $24,090.00 | |||
| Net Cash Flow | $21,591.00 | $107,955.00 | $215,910.00 | |||
| HOA Fees | $6,408.00 | $32,040.00 | $64,080.00 |