Property Info
- MLS O6373673
- Unit No 107
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1112
- Living Area (sqft) 1112
- Foundation Slab
- Min Lease Slab
- HOA Fees $701.00
Interior Features
- Living Room/Dining Room Combo
- Solid Wood Cabinets
Cash Flow
| Cap Rate7.2 | Gross Yield12.9% | Annual Rent$26,400.00 | Property Taxes$3,207.88 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $3,207.88 | $16,039.40 | $32,078.80 | |||
| Net Cash Flow | $23,192.12 | $115,960.60 | $231,921.20 | |||
| HOA Fees | $8,412.00 | $42,060.00 | $84,120.00 |