Property Info
- MLS O6398551
- Unit No 104
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1013
- Living Area (sqft) 1013
- Foundation Slab
- Min Lease Slab
- HOA Fees $443.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.5 | Gross Yield9.3% | Annual Rent$20,400.00 | Property Taxes$2,900.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $2,900.00 | $14,500.00 | $29,000.00 | |||
| Net Cash Flow | $17,500.00 | $87,500.00 | $175,000.00 | |||
| HOA Fees | $5,316.00 | $26,580.00 | $53,160.00 |