Property Info
- MLS O6372433
- Unit No 102
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 924
- Living Area (sqft) 924
- Foundation Slab
- Min Lease Slab
- HOA Fees $601.72
Interior Features
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.5 | Gross Yield12.8% | Annual Rent$19,140.00 | Property Taxes$2,128.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,140.00 $1,595.00 / mo | $95,700.00 $1,595.00 / mo | $191,400.00 $1,595.00 / mo | |||
| Estimated Expenses | $2,128.00 | $10,640.00 | $21,280.00 | |||
| Net Cash Flow | $17,012.00 | $85,060.00 | $170,120.00 | |||
| HOA Fees | $7,220.64 | $36,103.20 | $72,206.40 |