Property Info
- MLS O6282626
- Unit No GE
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 865
- Living Area (sqft) 865
- Foundation Slab
- Min Lease Slab
- HOA Fees $321.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate7.6 | Gross Yield11.5% | Annual Rent$18,600.00 | Property Taxes$2,357.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,600.00 $1,550.00 / mo | $93,000.00 $1,550.00 / mo | $186,000.00 $1,550.00 / mo | |||
| Estimated Expenses | $2,357.00 | $11,785.00 | $23,570.00 | |||
| Net Cash Flow | $16,243.00 | $81,215.00 | $162,430.00 | |||
| HOA Fees | $3,852.00 | $19,260.00 | $38,520.00 |