Property Info
- MLS O6375864
- Unit No 103
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1013
- Living Area (sqft) 1013
- Foundation Slab
- Min Lease Slab
- HOA Fees $435.00
Interior Features
- Living Room/Dining Room Combo
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.9 | Gross Yield9.4% | Annual Rent$21,600.00 | Property Taxes$2,768.64 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $2,768.64 | $13,843.20 | $27,686.40 | |||
| Net Cash Flow | $18,831.36 | $94,156.80 | $188,313.60 | |||
| HOA Fees | $5,220.00 | $26,100.00 | $52,200.00 |