Property Info
- MLS O6227397
- Unit No GE
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 762
- Foundation Slab
- Min Lease Slab
- HOA Fees $403.55
Interior Features
- Ceiling Fans(s)
- Thermostat
Cash Flow
Cap Rate9.1 | Gross Yield14.1% | Annual Rent$16,200.00 | Property Taxes$887.00 | Operating Expenses0 |
Year 1 | Year 5 | Year 10 | ||||
Expected Rent | $16,200.00 $1,350.00 / mo | $81,000.00 $1,350.00 / mo | $162,000.00 $1,350.00 / mo | |||
Estimated Expenses | $887.00 | $4,435.00 | $8,870.00 | |||
Net Cash Flow | $15,313.00 | $76,565.00 | $153,130.00 | |||
HOA Fees | $4,842.60 | $24,213.00 | $48,426.00 |