Property Info
- MLS O6339833
- Unit No C
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 891
- Living Area (sqft) 891
- Foundation Slab
- Min Lease Slab
- HOA Fees $500.00
Interior Features
- Primary Bedroom Main Floor
- Thermostat
Cash Flow
| Cap Rate3.4 | Gross Yield7.9% | Annual Rent$13,800.00 | Property Taxes$1,873.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,800.00 $1,150.00 / mo | $69,000.00 $1,150.00 / mo | $138,000.00 $1,150.00 / mo | |||
| Estimated Expenses | $1,873.00 | $9,365.00 | $18,730.00 | |||
| Net Cash Flow | $11,927.00 | $59,635.00 | $119,270.00 | |||
| HOA Fees | $6,000.00 | $30,000.00 | $60,000.00 |