Property Info
- MLS O6358443
- Unit No 120
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 960
- Living Area (sqft) 960
- Foundation Slab
- Min Lease Slab
- HOA Fees $280.00
Interior Features
- Ceiling Fans(s)
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Solid Wood Cabinets
Cash Flow
| Cap Rate9.2 | Gross Yield12% | Annual Rent$16,200.00 | Property Taxes$406.32 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,200.00 $1,350.00 / mo | $81,000.00 $1,350.00 / mo | $162,000.00 $1,350.00 / mo | |||
| Estimated Expenses | $406.32 | $2,031.60 | $4,063.20 | |||
| Net Cash Flow | $15,793.68 | $78,968.40 | $157,936.80 | |||
| HOA Fees | $3,360.00 | $16,800.00 | $33,600.00 |