Property Info
- MLS O6367256
- Unit No 11-102
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1326
- Living Area (sqft) 1084
- Foundation Slab
- Min Lease Slab
- HOA Fees $618.64
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Thermostat
Cash Flow
| Cap Rate4.7 | Gross Yield10.1% | Annual Rent$18,000.00 | Property Taxes$2,198.64 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $2,198.64 | $10,993.20 | $21,986.40 | |||
| Net Cash Flow | $15,801.36 | $79,006.80 | $158,013.60 | |||
| HOA Fees | $7,423.68 | $37,118.40 | $74,236.80 |