Property Info
- MLS O6405626
- Unit No 938
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1026
- Living Area (sqft) 1026
- Foundation Slab
- Min Lease Slab
- HOA Fees $348.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate7.4 | Gross Yield11.4% | Annual Rent$21,600.00 | Property Taxes$3,339.20 | 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 | $3,339.20 | $16,696.00 | $33,392.00 | |||
| Net Cash Flow | $18,260.80 | $91,304.00 | $182,608.00 | |||
| HOA Fees | $4,176.00 | $20,880.00 | $41,760.00 |