Property Info
- MLS O6366787
- Unit No 236
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 932
- Living Area (sqft) 932
- Foundation Slab
- Min Lease Slab
- HOA Fees $324.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
Cash Flow
| Cap Rate5.8 | Gross Yield9.5% | Annual Rent$15,600.00 | Property Taxes$2,127.14 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $2,127.14 | $10,635.70 | $21,271.40 | |||
| Net Cash Flow | $13,472.86 | $67,364.30 | $134,728.60 | |||
| HOA Fees | $3,888.00 | $19,440.00 | $38,880.00 |