Property Info
- MLS O6294799
- Unit No 18
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 672
- Foundation Slab
- Min Lease Slab
- HOA Fees $174.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Wood Cabinets
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate8.9 | Gross Yield11.5% | Annual Rent$16,800.00 | Property Taxes$1,715.08 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $1,715.08 | $8,575.40 | $17,150.80 | |||
| Net Cash Flow | $15,084.92 | $75,424.60 | $150,849.20 | |||
| HOA Fees | $2,088.00 | $10,440.00 | $20,880.00 |