Property Info
- MLS O6359939
- Unit No E
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 826
- Living Area (sqft) 826
- Foundation Slab
- Min Lease Slab
- HOA Fees $333.00
Interior Features
- Other
Cash Flow
| Cap Rate8.2 | Gross Yield12.5% | Annual Rent$16,800.00 | Property Taxes$1,827.99 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $1,827.99 | $9,139.95 | $18,279.90 | |||
| Net Cash Flow | $14,972.01 | $74,860.05 | $149,720.10 | |||
| HOA Fees | $3,996.00 | $19,980.00 | $39,960.00 |