Property Info
- MLS O6392889
- Unit No 130
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1150
- Living Area (sqft) 1150
- Foundation Slab
- Min Lease Slab
- HOA Fees $510.00
Interior Features
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Open Floorplan
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.2 | Gross Yield10.9% | Annual Rent$21,600.00 | Property Taxes$3,170.63 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $3,170.63 | $15,853.15 | $31,706.30 | |||
| Net Cash Flow | $18,429.37 | $92,146.85 | $184,293.70 | |||
| HOA Fees | $6,120.00 | $30,600.00 | $61,200.00 |