Property Info
- MLS O6376711
- Unit No N202
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 999
- Living Area (sqft) 935
- Foundation Slab
- Min Lease Slab
- HOA Fees $660.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate5.5 | Gross Yield12.5% | Annual Rent$18,468.00 | Property Taxes$2,457.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,468.00 $1,539.00 / mo | $92,340.00 $1,539.00 / mo | $184,680.00 $1,539.00 / mo | |||
| Estimated Expenses | $2,457.00 | $12,285.00 | $24,570.00 | |||
| Net Cash Flow | $16,011.00 | $80,055.00 | $160,110.00 | |||
| HOA Fees | $7,920.00 | $39,600.00 | $79,200.00 |