Property Info
- MLS O6319844
- Unit No 11B
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 897
- Foundation Slab
- Min Lease Slab
- HOA Fees $300.00
Interior Features
- Ceiling Fans(s)
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate6.1 | Gross Yield9.7% | Annual Rent$16,800.00 | Property Taxes$2,704.00 | 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 | $2,704.00 | $13,520.00 | $27,040.00 | |||
| Net Cash Flow | $14,096.00 | $70,480.00 | $140,960.00 | |||
| HOA Fees | $3,600.00 | $18,000.00 | $36,000.00 |