Property Info
- MLS O6364522
- Unit No B
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 970
- Living Area (sqft) 970
- Foundation Slab
- Min Lease Slab
- HOA Fees $394.01
Interior Features
- Thermostat
Cash Flow
| Cap Rate10.1 | Gross Yield15% | Annual Rent$18,000.00 | Property Taxes$1,153.00 | 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 | $1,153.00 | $5,765.00 | $11,530.00 | |||
| Net Cash Flow | $16,847.00 | $84,235.00 | $168,470.00 | |||
| HOA Fees | $4,728.12 | $23,640.60 | $47,281.20 |