Property Info
- MLS O6424834
- Unit No 72
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1064
- Living Area (sqft) 1064
- Foundation Slab
- Min Lease Slab
- HOA Fees $397.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
Cash Flow
| Cap Rate5.2 | Gross Yield9.1% | Annual Rent$16,800.00 | Property Taxes$2,339.56 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $2,339.56 | $11,697.80 | $23,395.60 | |||
| Net Cash Flow | $14,460.44 | $72,302.20 | $144,604.40 | |||
| HOA Fees | $4,764.00 | $23,820.00 | $47,640.00 |