Property Info
- MLS O6371247
- Unit No 201
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 918
- Living Area (sqft) 918
- Foundation Slab
- Min Lease Slab
- HOA Fees $300.00
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate6.1 | Gross Yield8.8% | Annual Rent$19,200.00 | Property Taxes$2,362.10 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $2,362.10 | $11,810.50 | $23,621.00 | |||
| Net Cash Flow | $16,837.90 | $84,189.50 | $168,379.00 | |||
| HOA Fees | $3,600.00 | $18,000.00 | $36,000.00 |