Property Info
- MLS O6380294
- Unit No 1
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 784
- Living Area (sqft) 784
- Foundation Slab
- Min Lease Slab
- HOA Fees $300.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate8.2 | Gross Yield12.5% | Annual Rent$16,200.00 | Property Taxes$1,976.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,200.00 $1,350.00 / mo | $81,000.00 $1,350.00 / mo | $162,000.00 $1,350.00 / mo | |||
| Estimated Expenses | $1,976.00 | $9,880.00 | $19,760.00 | |||
| Net Cash Flow | $14,224.00 | $71,120.00 | $142,240.00 | |||
| HOA Fees | $3,600.00 | $18,000.00 | $36,000.00 |