Property Info
- MLS O6342397
- Unit No 204
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1008
- Living Area (sqft) 1008
- Foundation Slab
- Min Lease Slab
- HOA Fees $542.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Window Treatments
Cash Flow
| Cap Rate10.3 | Gross Yield20.3% | Annual Rent$18,000.00 | Property Taxes$2,391.16 | 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 | $2,391.16 | $11,955.80 | $23,911.60 | |||
| Net Cash Flow | $15,608.84 | $78,044.20 | $156,088.40 | |||
| HOA Fees | $6,504.00 | $32,520.00 | $65,040.00 |