Property Info
- MLS O6254749
- Unit No C
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 853
- Foundation Block
- Min Lease Block
- HOA Fees $476.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Kitchen/Family Room Combo
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.5 | Gross Yield12% | Annual Rent$22,200.00 | Property Taxes$2,698.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,200.00 $1,850.00 / mo | $111,000.00 $1,850.00 / mo | $222,000.00 $1,850.00 / mo | |||
| Estimated Expenses | $2,698.00 | $13,490.00 | $26,980.00 | |||
| Net Cash Flow | $19,502.00 | $97,510.00 | $195,020.00 | |||
| HOA Fees | $5,712.00 | $28,560.00 | $57,120.00 |