Property Info
- MLS O6314262
- Unit No 2
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1066
- Living Area (sqft) 1066
- Foundation Slab
- Min Lease Slab
- HOA Fees $409.50
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate7.8 | Gross Yield13.2% | Annual Rent$16,800.00 | Property Taxes$1,973.95 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $1,973.95 | $9,869.75 | $19,739.50 | |||
| Net Cash Flow | $14,826.05 | $74,130.25 | $148,260.50 | |||
| HOA Fees | $4,914.00 | $24,570.00 | $49,140.00 |