Property Info
- MLS O6373124
- Unit No 94
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 870
- Living Area (sqft) 870
- Foundation Slab
- Min Lease Slab
- HOA Fees $399.50
Interior Features
- Ceiling Fans(s)
- Thermostat
Cash Flow
| Cap Rate3.7 | Gross Yield8% | Annual Rent$13,800.00 | Property Taxes$2,545.00 | 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 | $2,545.00 | $12,725.00 | $25,450.00 | |||
| Net Cash Flow | $11,255.00 | $56,275.00 | $112,550.00 | |||
| HOA Fees | $4,794.00 | $23,970.00 | $47,940.00 |