Property Info
- MLS O6358792
- Unit No 12
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 998
- Living Area (sqft) 870
- Foundation Slab
- Min Lease Slab
- HOA Fees $484.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Thermostat
Cash Flow
| Cap Rate9.3 | Gross Yield16.7% | Annual Rent$15,600.00 | Property Taxes$1,080.30 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $1,080.30 | $5,401.50 | $10,803.00 | |||
| Net Cash Flow | $14,519.70 | $72,598.50 | $145,197.00 | |||
| HOA Fees | $5,808.00 | $29,040.00 | $58,080.00 |