Property Info
- MLS O6375640
- Unit No # H
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 896
- Living Area (sqft) 826
- Foundation Slab
- Min Lease Slab
- HOA Fees $335.00
Interior Features
- Cathedral Ceiling(s)
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate9.5 | Gross Yield14.9% | Annual Rent$17,100.00 | Property Taxes$2,169.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,100.00 $1,425.00 / mo | $85,500.00 $1,425.00 / mo | $171,000.00 $1,425.00 / mo | |||
| Estimated Expenses | $2,169.00 | $10,845.00 | $21,690.00 | |||
| Net Cash Flow | $14,931.00 | $74,655.00 | $149,310.00 | |||
| HOA Fees | $4,020.00 | $20,100.00 | $40,200.00 |