Property Info
- MLS O6361602
- Unit No 2
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1006
- Living Area (sqft) 1006
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $310.00
Interior Features
- Thermostat
Cash Flow
| Cap Rate7.6 | Gross Yield10.7% | Annual Rent$19,200.00 | Property Taxes$1,876.87 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $1,876.87 | $9,384.35 | $18,768.70 | |||
| Net Cash Flow | $17,323.13 | $86,615.65 | $173,231.30 | |||
| HOA Fees | $3,720.00 | $18,600.00 | $37,200.00 |