Property Info
- MLS O6290251
- Unit No S
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1125
- Foundation Slab
- Min Lease Slab
- HOA Fees $318.00
Interior Features
- Ceiling Fans(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate8.7 | Gross Yield12.2% | Annual Rent$19,200.00 | Property Taxes$1,618.71 | 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 | $1,618.71 | $8,093.55 | $16,187.10 | |||
| Net Cash Flow | $17,581.29 | $87,906.45 | $175,812.90 | |||
| HOA Fees | $3,816.00 | $19,080.00 | $38,160.00 |