Property Info
- MLS O6376806
- Unit No 201
- 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)
Cash Flow
| Cap Rate6.7 | Gross Yield13.6% | Annual Rent$20,340.00 | Property Taxes$2,383.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,340.00 $1,695.00 / mo | $101,700.00 $1,695.00 / mo | $203,400.00 $1,695.00 / mo | |||
| Estimated Expenses | $2,383.00 | $11,915.00 | $23,830.00 | |||
| Net Cash Flow | $17,957.00 | $89,785.00 | $179,570.00 | |||
| HOA Fees | $7,920.00 | $39,600.00 | $79,200.00 |