Property Info
- MLS O6329485
- Unit No E
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 826
- Foundation Slab
- Min Lease Slab
- HOA Fees $333.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
Cash Flow
| Cap Rate7.1 | Gross Yield11.2% | Annual Rent$16,200.00 | Property Taxes$1,968.30 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,200.00 $1,350.00 / mo | $81,000.00 $1,350.00 / mo | $162,000.00 $1,350.00 / mo | |||
| Estimated Expenses | $1,968.30 | $9,841.50 | $19,683.00 | |||
| Net Cash Flow | $14,231.70 | $71,158.50 | $142,317.00 | |||
| HOA Fees | $3,996.00 | $19,980.00 | $39,960.00 |