Property Info
- MLS O6356261
- Unit No K204
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1150
- Living Area (sqft) 1150
- Foundation Slab
- Min Lease Slab
- HOA Fees $743.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate6.5 | Gross Yield14.4% | Annual Rent$21,600.00 | Property Taxes$2,872.00 | 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 | $2,872.00 | $14,360.00 | $28,720.00 | |||
| Net Cash Flow | $18,728.00 | $93,640.00 | $187,280.00 | |||
| HOA Fees | $8,916.00 | $44,580.00 | $89,160.00 |