Property Info
- MLS O6254963
- Unit No GE
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 825
- Foundation Slab
- Min Lease Slab
- HOA Fees $317.00
Interior Features
- Eat-in Kitchen
- Primary Bedroom Main Floor
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.4 | Gross Yield11.1% | Annual Rent$18,000.00 | Property Taxes$2,208.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $2,208.00 | $11,040.00 | $22,080.00 | |||
| Net Cash Flow | $15,792.00 | $78,960.00 | $157,920.00 | |||
| HOA Fees | $3,804.00 | $19,020.00 | $38,040.00 |