Property Info
- MLS O6379545
- Unit No A
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 992
- Living Area (sqft) 992
- Foundation Slab
- Min Lease Slab
- HOA Fees $407.00
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate10.2 | Gross Yield16.5% | Annual Rent$16,476.00 | Property Taxes$1,402.12 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,476.00 $1,373.00 / mo | $82,380.00 $1,373.00 / mo | $164,760.00 $1,373.00 / mo | |||
| Estimated Expenses | $1,402.12 | $7,010.60 | $14,021.20 | |||
| Net Cash Flow | $15,073.88 | $75,369.40 | $150,738.80 | |||
| HOA Fees | $4,884.00 | $24,420.00 | $48,840.00 |