Property Info
- MLS O6237900
- Unit No GE
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1292
- Foundation Crawlspace
- Min Lease Crawlspace
- HOA Fees $242.00
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Window Treatments
Cash Flow
| Cap Rate6.8 | Gross Yield9.4% | Annual Rent$15,600.00 | Property Taxes$1,398.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $1,398.00 | $6,990.00 | $13,980.00 | |||
| Net Cash Flow | $14,202.00 | $71,010.00 | $142,020.00 | |||
| HOA Fees | $2,904.00 | $14,520.00 | $29,040.00 |