Property Info
- MLS O6420370
- Unit No 58
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1210
- Living Area (sqft) 1210
- Foundation Slab
- Min Lease Slab
- HOA Fees $185.00
Interior Features
- Thermostat
Cash Flow
| Cap Rate7.0 | Gross Yield10% | Annual Rent$17,580.00 | Property Taxes$3,141.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,580.00 $1,465.00 / mo | $87,900.00 $1,465.00 / mo | $175,800.00 $1,465.00 / mo | |||
| Estimated Expenses | $3,141.00 | $15,705.00 | $31,410.00 | |||
| Net Cash Flow | $14,439.00 | $72,195.00 | $144,390.00 | |||
| HOA Fees | $2,220.00 | $11,100.00 | $22,200.00 |