Property Info
- MLS O6366681
- Unit No 05
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1103
- Living Area (sqft) 1103
- Foundation Slab
- Min Lease Slab
- HOA Fees $315.00
Interior Features
- Ceiling Fans(s)
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.3 | Gross Yield9.8% | Annual Rent$17,400.00 | Property Taxes$2,326.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,400.00 $1,450.00 / mo | $87,000.00 $1,450.00 / mo | $174,000.00 $1,450.00 / mo | |||
| Estimated Expenses | $2,326.00 | $11,630.00 | $23,260.00 | |||
| Net Cash Flow | $15,074.00 | $75,370.00 | $150,740.00 | |||
| HOA Fees | $3,780.00 | $18,900.00 | $37,800.00 |