Property Info
- MLS O6361372
- Unit No 6
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1088
- Living Area (sqft) 1088
- Foundation Block
- Min Lease Block
- HOA Fees $400.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
Cash Flow
| Cap Rate8.9 | Gross Yield13.6% | Annual Rent$20,400.00 | Property Taxes$2,303.04 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $2,303.04 | $11,515.20 | $23,030.40 | |||
| Net Cash Flow | $18,096.96 | $90,484.80 | $180,969.60 | |||
| HOA Fees | $4,800.00 | $24,000.00 | $48,000.00 |