Property Info
- MLS O6336900
- Unit No A
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 992
- Living Area (sqft) 992
- Foundation Slab
- Min Lease Slab
- HOA Fees $430.00
Interior Features
- Ceiling Fans(s)
- Other
Cash Flow
| Cap Rate11.3 | Gross Yield18% | Annual Rent$18,000.00 | Property Taxes$1,530.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $1,530.00 | $7,650.00 | $15,300.00 | |||
| Net Cash Flow | $16,470.00 | $82,350.00 | $164,700.00 | |||
| HOA Fees | $5,160.00 | $25,800.00 | $51,600.00 |