Property Info
- MLS O6326553
- Unit No 203
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1013
- Foundation Slab
- Min Lease Slab
- HOA Fees $450.00
Interior Features
- Other
Cash Flow
| Cap Rate5.6 | Gross Yield9.6% | Annual Rent$19,200.00 | Property Taxes$2,700.00 | 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 | $2,700.00 | $13,500.00 | $27,000.00 | |||
| Net Cash Flow | $16,500.00 | $82,500.00 | $165,000.00 | |||
| HOA Fees | $5,400.00 | $27,000.00 | $54,000.00 |