Property Info
- MLS O6258342
- Unit No B
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 891
- Foundation Slab
- Min Lease Slab
- HOA Fees $477.00
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate5.0 | Gross Yield8.2% | Annual Rent$19,200.00 | Property Taxes$1,726.19 | 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 | $1,726.19 | $8,630.95 | $17,261.90 | |||
| Net Cash Flow | $17,473.81 | $87,369.05 | $174,738.10 | |||
| HOA Fees | $5,724.00 | $28,620.00 | $57,240.00 |