Property Info
- MLS O6371731
- Unit No 16
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 850
- Living Area (sqft) 850
- Foundation Slab
- Min Lease Slab
- HOA Fees $266.67
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.5 | Gross Yield7.2% | Annual Rent$15,600.00 | Property Taxes$2,757.53 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $2,757.53 | $13,787.65 | $27,575.30 | |||
| Net Cash Flow | $12,842.47 | $64,212.35 | $128,424.70 | |||
| HOA Fees | $3,200.04 | $16,000.20 | $32,000.40 |