Property Info
- MLS O6365726
- Unit No 202
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 733
- Living Area (sqft) 733
- Foundation Slab
- Min Lease Slab
- HOA Fees $309.00
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate6.2 | Gross Yield10.3% | Annual Rent$14,400.00 | Property Taxes$2,026.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $2,026.00 | $10,130.00 | $20,260.00 | |||
| Net Cash Flow | $12,374.00 | $61,870.00 | $123,740.00 | |||
| HOA Fees | $3,708.00 | $18,540.00 | $37,080.00 |