Property Info
- MLS O6372618
- Unit No 178
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1021
- Living Area (sqft) 1021
- Foundation Slab
- Min Lease Slab
- HOA Fees $270.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.8 | Gross Yield11.4% | Annual Rent$19,200.00 | Property Taxes$2,707.00 | 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 | $2,707.00 | $13,535.00 | $27,070.00 | |||
| Net Cash Flow | $16,493.00 | $82,465.00 | $164,930.00 | |||
| HOA Fees | $3,240.00 | $16,200.00 | $32,400.00 |