Property Info
- MLS O6330791
- Unit No C03
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1200
- Foundation Slab
- Min Lease Slab
- HOA Fees $615.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
Cash Flow
Cap Rate5.5 | Gross Yield11.6% | Annual Rent$19,800.00 | Property Taxes$3,143.72 | 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 | $3,143.72 | $15,718.60 | $31,437.20 | |||
Net Cash Flow | $16,656.28 | $83,281.40 | $166,562.80 | |||
HOA Fees | $7,380.00 | $36,900.00 | $73,800.00 |