Property Info
- MLS O6399669
- Unit No 104
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1004
- Living Area (sqft) 1004
- Foundation Slab
- Min Lease -
- HOA Fees $250.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.3 | Gross Yield8.5% | Annual Rent$19,200.00 | Property Taxes$1,976.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $1,976.00 | $9,880.00 | $19,760.00 | |||
| Net Cash Flow | $17,224.00 | $86,120.00 | $172,240.00 | |||
| HOA Fees | $3,000.00 | $15,000.00 | $30,000.00 |