Property Info
- MLS O6289481
- Unit No B
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1087
- Foundation Slab
- Min Lease Slab
- HOA Fees $606.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate5.7 | Gross Yield10.5% | Annual Rent$21,000.00 | Property Taxes$2,269.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $2,269.00 | $11,345.00 | $22,690.00 | |||
| Net Cash Flow | $18,731.00 | $93,655.00 | $187,310.00 | |||
| HOA Fees | $7,272.00 | $36,360.00 | $72,720.00 |