Property Info
- MLS O6298080
- Unit No 6
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1089
- Foundation Block, Concrete Perimeter, Slab
- Min Lease Block, Concrete Perimeter, Slab
- HOA Fees $385.00
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
- Split Bedroom
- Thermostat
Cash Flow
| Cap Rate8.5 | Gross Yield12.8% | Annual Rent$20,400.00 | Property Taxes$2,207.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $2,207.00 | $11,035.00 | $22,070.00 | |||
| Net Cash Flow | $18,193.00 | $90,965.00 | $181,930.00 | |||
| HOA Fees | $4,620.00 | $23,100.00 | $46,200.00 |