Property Info
- MLS O6342039
- Unit No 102
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 872
- Living Area (sqft) 872
- Foundation Slab
- Min Lease Slab
- HOA Fees $294.01
Interior Features
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate6.6 | Gross Yield9.9% | Annual Rent$16,740.00 | Property Taxes$2,105.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,740.00 $1,395.00 / mo | $83,700.00 $1,395.00 / mo | $167,400.00 $1,395.00 / mo | |||
| Estimated Expenses | $2,105.00 | $10,525.00 | $21,050.00 | |||
| Net Cash Flow | $14,635.00 | $73,175.00 | $146,350.00 | |||
| HOA Fees | $3,528.12 | $17,640.60 | $35,281.20 |