Property Info
- MLS O6361591
- Unit No 24
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 828
- Living Area (sqft) 828
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $403.00
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.4 | Gross Yield10.6% | Annual Rent$18,000.00 | Property Taxes$2,252.36 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $2,252.36 | $11,261.80 | $22,523.60 | |||
| Net Cash Flow | $15,747.64 | $78,738.20 | $157,476.40 | |||
| HOA Fees | $4,836.00 | $24,180.00 | $48,360.00 |