Property Info
- MLS O6336057
- Unit No 102
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 900
- Living Area (sqft) 900
- Foundation Slab
- Min Lease Slab
- HOA Fees $495.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Solid Wood Cabinets
- Stone Counters
- Window Treatments
Cash Flow
| Cap Rate7.2 | Gross Yield12.4% | Annual Rent$19,140.00 | Property Taxes$2,091.60 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,140.00 $1,595.00 / mo | $95,700.00 $1,595.00 / mo | $191,400.00 $1,595.00 / mo | |||
| Estimated Expenses | $2,091.60 | $10,458.00 | $20,916.00 | |||
| Net Cash Flow | $17,048.40 | $85,242.00 | $170,484.00 | |||
| HOA Fees | $5,940.00 | $29,700.00 | $59,400.00 |