Property Info
- MLS O6322817
- Unit No C
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 837
- Foundation Slab
- Min Lease Slab
- HOA Fees $500.00
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Thermostat
Cash Flow
| Cap Rate4.0 | Gross Yield8.5% | Annual Rent$14,700.00 | Property Taxes$1,745.41 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,700.00 $1,225.00 / mo | $73,500.00 $1,225.00 / mo | $147,000.00 $1,225.00 / mo | |||
| Estimated Expenses | $1,745.41 | $8,727.05 | $17,454.10 | |||
| Net Cash Flow | $12,954.59 | $64,772.95 | $129,545.90 | |||
| HOA Fees | $6,000.00 | $30,000.00 | $60,000.00 |