Property Info
- MLS O6377804
- Unit No 132
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1926
- Living Area (sqft) 1026
- Foundation Slab
- Min Lease Slab
- HOA Fees $348.00
Interior Features
- Open Floorplan
Cash Flow
| Cap Rate6.0 | Gross Yield9.8% | Annual Rent$19,800.00 | Property Taxes$3,395.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $3,395.00 | $16,975.00 | $33,950.00 | |||
| Net Cash Flow | $16,405.00 | $82,025.00 | $164,050.00 | |||
| HOA Fees | $4,176.00 | $20,880.00 | $41,760.00 |