Property Info
- MLS O6423281
- Unit No 104
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 924
- Living Area (sqft) 924
- Foundation Slab
- Min Lease Slab
- HOA Fees $620.00
Interior Features
- Living Room/Dining Room Combo
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.6 | Gross Yield13.1% | Annual Rent$19,800.00 | Property Taxes$2,316.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $2,316.00 | $11,580.00 | $23,160.00 | |||
| Net Cash Flow | $17,484.00 | $87,420.00 | $174,840.00 | |||
| HOA Fees | $7,440.00 | $37,200.00 | $74,400.00 |