Property Info
- MLS O6324588
- Unit No 2-105
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1073
- Foundation Slab
- Min Lease Slab
- HOA Fees $479.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Split Bedroom
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.8 | Gross Yield10% | Annual Rent$20,400.00 | Property Taxes$2,825.00 | 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 | $2,825.00 | $14,125.00 | $28,250.00 | |||
| Net Cash Flow | $17,575.00 | $87,875.00 | $175,750.00 | |||
| HOA Fees | $5,748.00 | $28,740.00 | $57,480.00 |