Property Info
- MLS O6216783
- Unit No 8
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1035
- Foundation Slab
- Min Lease Slab
- HOA Fees $409.00
Interior Features
- Ceiling Fans(s)
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate9.7 | Gross Yield14.9% | Annual Rent$18,900.00 | Property Taxes$1,691.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,900.00 $1,575.00 / mo | $94,500.00 $1,575.00 / mo | $189,000.00 $1,575.00 / mo | |||
| Estimated Expenses | $1,691.00 | $8,455.00 | $16,910.00 | |||
| Net Cash Flow | $17,209.00 | $86,045.00 | $172,090.00 | |||
| HOA Fees | $4,908.00 | $24,540.00 | $49,080.00 |