Property Info
- MLS O6376206
- Unit No 1
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 1208
- Living Area (sqft) 1208
- Foundation Slab
- Min Lease Slab
- HOA Fees $431.00
Interior Features
- Thermostat
Cash Flow
| Cap Rate7.7 | Gross Yield12.4% | Annual Rent$19,260.00 | Property Taxes$2,135.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,260.00 $1,605.00 / mo | $96,300.00 $1,605.00 / mo | $192,600.00 $1,605.00 / mo | |||
| Estimated Expenses | $2,135.00 | $10,675.00 | $21,350.00 | |||
| Net Cash Flow | $17,125.00 | $85,625.00 | $171,250.00 | |||
| HOA Fees | $5,172.00 | $25,860.00 | $51,720.00 |