Property Info
- MLS O6237868
- Unit No 8
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 905
- Foundation Pillar/Post/Pier
- Min Lease Pillar/Post/Pier
- HOA Fees $300.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.8 | Gross Yield9.4% | Annual Rent$19,200.00 | Property Taxes$1,692.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $1,692.00 | $8,460.00 | $16,920.00 | |||
| Net Cash Flow | $17,508.00 | $87,540.00 | $175,080.00 | |||
| HOA Fees | $3,600.00 | $18,000.00 | $36,000.00 |