Property Info
- MLS O6321737
- Unit No 6
- Bedrooms 2
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1071
- Foundation Slab
- Min Lease Slab
- HOA Fees $370.33
Interior Features
- Eat-in Kitchen
Cash Flow
| Cap Rate4.9 | Gross Yield8% | Annual Rent$19,800.00 | Property Taxes$3,240.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $3,240.00 | $16,200.00 | $32,400.00 | |||
| Net Cash Flow | $16,560.00 | $82,800.00 | $165,600.00 | |||
| HOA Fees | $4,443.96 | $22,219.80 | $44,439.60 |