Property Info
- MLS O6385772
- Unit No 106
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 951
- Living Area (sqft) 867
- Foundation Slab
- Min Lease Slab
- HOA Fees $580.67
Interior Features
- Other
- Thermostat
Cash Flow
| Cap Rate6.4 | Gross Yield12.6% | Annual Rent$18,600.00 | Property Taxes$2,133.55 | 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 | $2,133.55 | $10,667.75 | $21,335.50 | |||
| Net Cash Flow | $16,466.45 | $82,332.25 | $164,664.50 | |||
| HOA Fees | $6,968.04 | $34,840.20 | $69,680.40 |