Property Info
- MLS O6333786
- Unit No 201
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1327
- Living Area (sqft) 1242
- Foundation Other
- Min Lease Other
- HOA Fees $535.00
Interior Features
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.8 | Gross Yield10.3% | Annual Rent$20,400.00 | Property Taxes$2,388.00 | 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 | $2,388.00 | $11,940.00 | $23,880.00 | |||
| Net Cash Flow | $18,012.00 | $90,060.00 | $180,120.00 | |||
| HOA Fees | $6,420.00 | $32,100.00 | $64,200.00 |