Property Info
- MLS O6364886
- Unit No 105
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1209
- Living Area (sqft) 1209
- Foundation Block
- Min Lease Block
- HOA Fees $466.60
Interior Features
- L Dining
- Open Floorplan
- Primary Bedroom Main Floor
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.7 | Gross Yield8.4% | Annual Rent$18,420.00 | Property Taxes$2,523.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,420.00 $1,535.00 / mo | $92,100.00 $1,535.00 / mo | $184,200.00 $1,535.00 / mo | |||
| Estimated Expenses | $2,523.00 | $12,615.00 | $25,230.00 | |||
| Net Cash Flow | $15,897.00 | $79,485.00 | $158,970.00 | |||
| HOA Fees | $5,599.20 | $27,996.00 | $55,992.00 |