Property Info
- MLS O6202893
- Unit No C
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 976
- Foundation Other, Slab
- Min Lease Other, Slab
- HOA Fees $409.00
Interior Features
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.8 | Gross Yield12% | Annual Rent$17,400.00 | Property Taxes$1,209.92 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,400.00 $1,450.00 / mo | $87,000.00 $1,450.00 / mo | $174,000.00 $1,450.00 / mo | |||
| Estimated Expenses | $1,209.92 | $6,049.60 | $12,099.20 | |||
| Net Cash Flow | $16,190.08 | $80,950.40 | $161,900.80 | |||
| HOA Fees | $4,908.00 | $24,540.00 | $49,080.00 |