Property Info
- MLS O6322631
- Unit No 09
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1103
- Foundation Slab
- Min Lease Slab
- HOA Fees $315.00
Interior Features
- Thermostat
Cash Flow
| Cap Rate7.1 | Gross Yield10.4% | Annual Rent$19,200.00 | Property Taxes$2,326.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $2,326.00 | $11,630.00 | $23,260.00 | |||
| Net Cash Flow | $16,874.00 | $84,370.00 | $168,740.00 | |||
| HOA Fees | $3,780.00 | $18,900.00 | $37,800.00 |