Property Info
- MLS O6384478
- Unit No 4
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1270
- Living Area (sqft) 1270
- Foundation Slab
- Min Lease Slab
- HOA Fees $365.20
Interior Features
- High Ceilings
- Open Floorplan
Cash Flow
| Cap Rate8.2 | Gross Yield11.7% | Annual Rent$22,680.00 | Property Taxes$2,444.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,680.00 $1,890.00 / mo | $113,400.00 $1,890.00 / mo | $226,800.00 $1,890.00 / mo | |||
| Estimated Expenses | $2,444.00 | $12,220.00 | $24,440.00 | |||
| Net Cash Flow | $20,236.00 | $101,180.00 | $202,360.00 | |||
| HOA Fees | $4,382.40 | $21,912.00 | $43,824.00 |