Property Info
- MLS O6341297
- Unit No 12
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 988
- Living Area (sqft) 988
- Foundation Slab
- Min Lease Slab
- HOA Fees $537.46
Interior Features
- Open Floorplan
- Split Bedroom
Cash Flow
| Cap Rate5.0 | Gross Yield10.3% | Annual Rent$18,000.00 | Property Taxes$2,826.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $2,826.00 | $14,130.00 | $28,260.00 | |||
| Net Cash Flow | $15,174.00 | $75,870.00 | $151,740.00 | |||
| HOA Fees | $6,449.52 | $32,247.60 | $64,495.20 |