Property Info
- MLS O6352066
- Unit No 102
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1082
- Living Area (sqft) 982
- Foundation Slab
- Min Lease Slab
- HOA Fees $399.00
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
- Split Bedroom
Cash Flow
| Cap Rate5.3 | Gross Yield10% | Annual Rent$15,540.00 | Property Taxes$2,513.83 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,540.00 $1,295.00 / mo | $77,700.00 $1,295.00 / mo | $155,400.00 $1,295.00 / mo | |||
| Estimated Expenses | $2,513.83 | $12,569.15 | $25,138.30 | |||
| Net Cash Flow | $13,026.17 | $65,130.85 | $130,261.70 | |||
| HOA Fees | $4,788.00 | $23,940.00 | $47,880.00 |