Property Info
- MLS O6323107
- Unit No 2
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 996
- Foundation Slab
- Min Lease Slab
- HOA Fees $197.00
Interior Features
- Kitchen/Family Room Combo
Cash Flow
| Cap Rate9.9 | Gross Yield12.4% | Annual Rent$20,400.00 | Property Taxes$1,699.45 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $1,699.45 | $8,497.25 | $16,994.50 | |||
| Net Cash Flow | $18,700.55 | $93,502.75 | $187,005.50 | |||
| HOA Fees | $2,364.00 | $11,820.00 | $23,640.00 |