Property Info
- MLS O6212799
- Unit No 5-11
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 940
- Foundation Block
- Min Lease Block
- HOA Fees $414.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate6.5 | Gross Yield11.2% | Annual Rent$15,540.00 | Property Taxes$1,504.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,540.00 $1,295.00 / mo | $77,700.00 $1,295.00 / mo | $155,400.00 $1,295.00 / mo | |||
| Estimated Expenses | $1,504.00 | $7,520.00 | $15,040.00 | |||
| Net Cash Flow | $14,036.00 | $70,180.00 | $140,360.00 | |||
| HOA Fees | $4,968.00 | $24,840.00 | $49,680.00 |