Property Info
- MLS O6372599
- Unit No 28
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 804
- Living Area (sqft) 804
- Foundation Slab
- Min Lease Slab
- HOA Fees $517.00
Interior Features
- Cathedral Ceiling(s)
Cash Flow
| Cap Rate3.4 | Gross Yield8.4% | Annual Rent$13,800.00 | Property Taxes$2,050.61 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,800.00 $1,150.00 / mo | $69,000.00 $1,150.00 / mo | $138,000.00 $1,150.00 / mo | |||
| Estimated Expenses | $2,050.61 | $10,253.05 | $20,506.10 | |||
| Net Cash Flow | $11,749.39 | $58,746.95 | $117,493.90 | |||
| HOA Fees | $6,204.00 | $31,020.00 | $62,040.00 |