Property Info
- MLS O6410327
- Unit No 108
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 983
- Living Area (sqft) 893
- Foundation Slab
- Min Lease Slab
- HOA Fees $598.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate7.2 | Gross Yield14.2% | Annual Rent$19,140.00 | Property Taxes$2,253.31 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,140.00 $1,595.00 / mo | $95,700.00 $1,595.00 / mo | $191,400.00 $1,595.00 / mo | |||
| Estimated Expenses | $2,253.31 | $11,266.55 | $22,533.10 | |||
| Net Cash Flow | $16,886.69 | $84,433.45 | $168,866.90 | |||
| HOA Fees | $7,176.00 | $35,880.00 | $71,760.00 |