Property Info
- MLS O6360279
- Unit No 10
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 572
- Living Area (sqft) 572
- Foundation Slab
- Min Lease Slab
- HOA Fees $358.57
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate4.8 | Gross Yield8.1% | Annual Rent$16,200.00 | Property Taxes$2,349.00 | 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 | $2,349.00 | $11,745.00 | $23,490.00 | |||
| Net Cash Flow | $13,851.00 | $69,255.00 | $138,510.00 | |||
| HOA Fees | $4,302.84 | $21,514.20 | $43,028.40 |