Property Info
- MLS O6296965
- Unit No C
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 891
- Foundation Slab
- Min Lease Slab
- HOA Fees $499.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Solid Surface Counters
- Split Bedroom
Cash Flow
| Cap Rate11.1 | Gross Yield14.3% | Annual Rent$30,000.00 | Property Taxes$805.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $805.00 | $4,025.00 | $8,050.00 | |||
| Net Cash Flow | $29,195.00 | $145,975.00 | $291,950.00 | |||
| HOA Fees | $5,988.00 | $29,940.00 | $59,880.00 |