Property Info
- MLS O6390408
- Unit No 202
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1400
- Living Area (sqft) 1170
- Foundation Slab
- Min Lease Slab
- HOA Fees $680.00
Interior Features
- Ceiling Fans(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate9.3 | Gross Yield16.9% | Annual Rent$22,800.00 | Property Taxes$2,142.16 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $2,142.16 | $10,710.80 | $21,421.60 | |||
| Net Cash Flow | $20,657.84 | $103,289.20 | $206,578.40 | |||
| HOA Fees | $8,160.00 | $40,800.00 | $81,600.00 |