Property Info
- MLS O6422581
- Unit No F102
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 837
- Living Area (sqft) 837
- Foundation Slab
- Min Lease Slab
- HOA Fees $304.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Split Bedroom
- Window Treatments
Cash Flow
| Cap Rate7.0 | Gross Yield12% | Annual Rent$14,400.00 | Property Taxes$2,317.54 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $2,317.54 | $11,587.70 | $23,175.40 | |||
| Net Cash Flow | $12,082.46 | $60,412.30 | $120,824.60 | |||
| HOA Fees | $3,648.00 | $18,240.00 | $36,480.00 |