Property Info
- MLS O6372370
- Unit No 104
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1235
- Living Area (sqft) 1235
- Foundation Slab
- Min Lease Slab
- HOA Fees $652.00
Interior Features
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Stone Counters
Cash Flow
| Cap Rate5.1 | Gross Yield9.7% | Annual Rent$23,280.00 | Property Taxes$3,323.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,280.00 $1,940.00 / mo | $116,400.00 $1,940.00 / mo | $232,800.00 $1,940.00 / mo | |||
| Estimated Expenses | $3,323.00 | $16,615.00 | $33,230.00 | |||
| Net Cash Flow | $19,957.00 | $99,785.00 | $199,570.00 | |||
| HOA Fees | $7,824.00 | $39,120.00 | $78,240.00 |