Property Info
- MLS O6359009
- Unit No 209
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1104
- Living Area (sqft) 1104
- Foundation Slab
- Min Lease Slab
- HOA Fees $861.00
Interior Features
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate3.4 | Gross Yield10% | Annual Rent$21,000.00 | Property Taxes$3,452.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $3,452.00 | $17,260.00 | $34,520.00 | |||
| Net Cash Flow | $17,548.00 | $87,740.00 | $175,480.00 | |||
| HOA Fees | $10,332.00 | $51,660.00 | $103,320.00 |