Property Info
- MLS O6296283
- Unit No -
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 861
- Foundation Slab
- Min Lease Slab
- HOA Fees $351.45
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate6.5 | Gross Yield10.1% | Annual Rent$18,600.00 | Property Taxes$2,442.00 | 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 | $2,442.00 | $12,210.00 | $24,420.00 | |||
| Net Cash Flow | $16,158.00 | $80,790.00 | $161,580.00 | |||
| HOA Fees | $4,217.40 | $21,087.00 | $42,174.00 |