Property Info
- MLS O6319095
- Unit No C
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 995
- Foundation Slab
- Min Lease Slab
- HOA Fees $427.47
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Wood Cabinets
Cash Flow
| Cap Rate16.4 | Gross Yield22.8% | Annual Rent$22,800.00 | Property Taxes$1,258.29 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $1,258.29 | $6,291.45 | $12,582.90 | |||
| Net Cash Flow | $21,541.71 | $107,708.55 | $215,417.10 | |||
| HOA Fees | $5,129.64 | $25,648.20 | $51,296.40 |