Property Info
- MLS O6338719
- Unit No GE
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1022
- Living Area (sqft) 1022
- Foundation Other
- Min Lease Other
- HOA Fees $389.91
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate9.3 | Gross Yield14% | Annual Rent$22,200.00 | Property Taxes$2,756.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,200.00 $1,850.00 / mo | $111,000.00 $1,850.00 / mo | $222,000.00 $1,850.00 / mo | |||
| Estimated Expenses | $2,756.00 | $13,780.00 | $27,560.00 | |||
| Net Cash Flow | $19,444.00 | $97,220.00 | $194,440.00 | |||
| HOA Fees | $4,678.92 | $23,394.60 | $46,789.20 |