Property Info
- MLS O6355540
- Unit No GE
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 762
- Living Area (sqft) 762
- Foundation Slab
- Min Lease Slab
- HOA Fees $488.25
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate11.2 | Gross Yield18.6% | Annual Rent$16,740.00 | Property Taxes$805.46 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,740.00 $1,395.00 / mo | $83,700.00 $1,395.00 / mo | $167,400.00 $1,395.00 / mo | |||
| Estimated Expenses | $805.46 | $4,027.30 | $8,054.60 | |||
| Net Cash Flow | $15,934.54 | $79,672.70 | $159,345.40 | |||
| HOA Fees | $5,859.00 | $29,295.00 | $58,590.00 |