Property Info
- MLS O6330997
- Unit No 10
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1164
- Foundation Slab
- Min Lease Slab
- HOA Fees $365.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.4 | Gross Yield10.5% | Annual Rent$17,400.00 | Property Taxes$2,355.06 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,400.00 $1,450.00 / mo | $87,000.00 $1,450.00 / mo | $174,000.00 $1,450.00 / mo | |||
| Estimated Expenses | $2,355.06 | $11,775.30 | $23,550.60 | |||
| Net Cash Flow | $15,044.94 | $75,224.70 | $150,449.40 | |||
| HOA Fees | $4,380.00 | $21,900.00 | $43,800.00 |