Property Info
- MLS O6379459
- Unit No 512
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1072
- Living Area (sqft) 1072
- Foundation Slab
- Min Lease Slab
- HOA Fees $350.00
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
Cash Flow
| Cap Rate10.3 | Gross Yield14.9% | Annual Rent$19,200.00 | Property Taxes$1,766.48 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $1,766.48 | $8,832.40 | $17,664.80 | |||
| Net Cash Flow | $17,433.52 | $87,167.60 | $174,335.20 | |||
| HOA Fees | $4,200.00 | $21,000.00 | $42,000.00 |