Property Info
- MLS O6362725
- Unit No 101
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1082
- Living Area (sqft) 982
- Foundation Slab
- Min Lease Slab
- HOA Fees $368.00
Interior Features
- Living Room/Dining Room Combo
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate8.9 | Gross Yield13.5% | Annual Rent$18,900.00 | Property Taxes$1,959.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,900.00 $1,575.00 / mo | $94,500.00 $1,575.00 / mo | $189,000.00 $1,575.00 / mo | |||
| Estimated Expenses | $1,959.00 | $9,795.00 | $19,590.00 | |||
| Net Cash Flow | $16,941.00 | $84,705.00 | $169,410.00 | |||
| HOA Fees | $4,416.00 | $22,080.00 | $44,160.00 |