Property Info
- MLS O6247938
- Unit No C
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 992
- Foundation Slab
- Min Lease Slab
- HOA Fees $533.00
Interior Features
- Ceiling Fans(s)
- Other
Cash Flow
| Cap Rate7.1 | Gross Yield14.3% | Annual Rent$15,000.00 | Property Taxes$1,125.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,000.00 $1,250.00 / mo | $75,000.00 $1,250.00 / mo | $150,000.00 $1,250.00 / mo | |||
| Estimated Expenses | $1,125.00 | $5,625.00 | $11,250.00 | |||
| Net Cash Flow | $13,875.00 | $69,375.00 | $138,750.00 | |||
| HOA Fees | $6,396.00 | $31,980.00 | $63,960.00 |