Property Info
- MLS O6398981
- Unit No 102
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1296
- Living Area (sqft) 1052
- Foundation Slab
- Min Lease Slab
- HOA Fees $360.00
Interior Features
- Eat-in Kitchen
Cash Flow
| Cap Rate8.2 | Gross Yield12.8% | Annual Rent$17,940.00 | Property Taxes$2,087.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,940.00 $1,495.00 / mo | $89,700.00 $1,495.00 / mo | $179,400.00 $1,495.00 / mo | |||
| Estimated Expenses | $2,087.00 | $10,435.00 | $20,870.00 | |||
| Net Cash Flow | $15,853.00 | $79,265.00 | $158,530.00 | |||
| HOA Fees | $4,320.00 | $21,600.00 | $43,200.00 |