Property Info
- MLS O6340040
- Unit No 205
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 912
- Living Area (sqft) 912
- Foundation Other
- Min Lease Other
- HOA Fees $300.00
Interior Features
- Ceiling Fans(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate10.3 | Gross Yield14.1% | Annual Rent$20,400.00 | Property Taxes$1,918.05 | 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 | $1,918.05 | $9,590.25 | $19,180.50 | |||
| Net Cash Flow | $18,481.95 | $92,409.75 | $184,819.50 | |||
| HOA Fees | $3,600.00 | $18,000.00 | $36,000.00 |