Property Info
- MLS O6346585
- Unit No 200
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1182
- Living Area (sqft) 1182
- Foundation Slab
- Min Lease Slab
- HOA Fees $373.53
Interior Features
- Built-in Features
Cash Flow
| Cap Rate7.3 | Gross Yield10.4% | Annual Rent$24,000.00 | Property Taxes$2,777.54 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $2,777.54 | $13,887.70 | $27,775.40 | |||
| Net Cash Flow | $21,222.46 | $106,112.30 | $212,224.60 | |||
| HOA Fees | $4,482.36 | $22,411.80 | $44,823.60 |