Property Info
- MLS O6384672
- Unit No 42
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1064
- Living Area (sqft) 1064
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,197.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate0.8 | Gross Yield8.9% | Annual Rent$18,600.00 | Property Taxes$2,452.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,600.00 $1,550.00 / mo | $93,000.00 $1,550.00 / mo | $186,000.00 $1,550.00 / mo | |||
| Estimated Expenses | $2,452.00 | $12,260.00 | $24,520.00 | |||
| Net Cash Flow | $16,148.00 | $80,740.00 | $161,480.00 | |||
| HOA Fees | $14,364.00 | $71,820.00 | $143,640.00 |