Property Info
- MLS O6367546
- Unit No 11
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 761
- Living Area (sqft) 761
- Foundation Slab
- Min Lease Slab
- HOA Fees $312.00
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate7.1 | Gross Yield11.7% | Annual Rent$12,900.00 | Property Taxes$1,386.55 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,900.00 $1,075.00 / mo | $64,500.00 $1,075.00 / mo | $129,000.00 $1,075.00 / mo | |||
| Estimated Expenses | $1,386.55 | $6,932.75 | $13,865.50 | |||
| Net Cash Flow | $11,513.45 | $57,567.25 | $115,134.50 | |||
| HOA Fees | $3,744.00 | $18,720.00 | $37,440.00 |