Property Info
- MLS O6341754
- Unit No 07
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1373
- Living Area (sqft) 1373
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $315.00
Interior Features
- Thermostat
Cash Flow
| Cap Rate5.5 | Gross Yield8.6% | Annual Rent$18,600.00 | Property Taxes$2,876.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,600.00 $1,550.00 / mo | $93,000.00 $1,550.00 / mo | $186,000.00 $1,550.00 / mo | |||
| Estimated Expenses | $2,876.00 | $14,380.00 | $28,760.00 | |||
| Net Cash Flow | $15,724.00 | $78,620.00 | $157,240.00 | |||
| HOA Fees | $3,780.00 | $18,900.00 | $37,800.00 |