Property Info
- MLS O6344261
- Unit No I-205
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1080
- Living Area (sqft) 1080
- Foundation Slab
- Min Lease Slab
- HOA Fees $320.00
Interior Features
- High Ceilings
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate7.8 | Gross Yield11.6% | Annual Rent$21,600.00 | Property Taxes$3,212.95 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $3,212.95 | $16,064.75 | $32,129.50 | |||
| Net Cash Flow | $18,387.05 | $91,935.25 | $183,870.50 | |||
| HOA Fees | $3,840.00 | $19,200.00 | $38,400.00 |