Property Info
- MLS O6384664
- Unit No 101
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 924
- Living Area (sqft) 924
- Foundation Slab
- Min Lease Slab
- HOA Fees $620.00
Interior Features
- Stone Counters
Cash Flow
| Cap Rate5.1 | Gross Yield11.7% | Annual Rent$17,400.00 | Property Taxes$2,416.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,400.00 $1,450.00 / mo | $87,000.00 $1,450.00 / mo | $174,000.00 $1,450.00 / mo | |||
| Estimated Expenses | $2,416.00 | $12,080.00 | $24,160.00 | |||
| Net Cash Flow | $14,984.00 | $74,920.00 | $149,840.00 | |||
| HOA Fees | $7,440.00 | $37,200.00 | $74,400.00 |