Property Info
- MLS O6303118
- Unit No 2
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 784
- Foundation Slab
- Min Lease Slab
- HOA Fees $300.00
Interior Features
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate8.9 | Gross Yield12.4% | Annual Rent$18,000.00 | Property Taxes$1,532.91 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $1,532.91 | $7,664.55 | $15,329.10 | |||
| Net Cash Flow | $16,467.09 | $82,335.45 | $164,670.90 | |||
| HOA Fees | $3,600.00 | $18,000.00 | $36,000.00 |