Property Info
- MLS O6307150
- Unit No 05
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1163
- Foundation Slab
- Min Lease Slab
- HOA Fees $409.00
Interior Features
- Thermostat
Cash Flow
| Cap Rate6.1 | Gross Yield10.7% | Annual Rent$18,000.00 | Property Taxes$2,778.26 | 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 | $2,778.26 | $13,891.30 | $27,782.60 | |||
| Net Cash Flow | $15,221.74 | $76,108.70 | $152,217.40 | |||
| HOA Fees | $4,908.00 | $24,540.00 | $49,080.00 |