Property Info
- MLS O6381671
- Unit No 2
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 638
- Living Area (sqft) 638
- Foundation Slab
- Min Lease Slab
- HOA Fees $325.00
Interior Features
- Ceiling Fans(s)
- Other
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
Cash Flow
| Cap Rate6.8 | Gross Yield11.5% | Annual Rent$13,200.00 | Property Taxes$1,454.62 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,200.00 $1,100.00 / mo | $66,000.00 $1,100.00 / mo | $132,000.00 $1,100.00 / mo | |||
| Estimated Expenses | $1,454.62 | $7,273.10 | $14,546.20 | |||
| Net Cash Flow | $11,745.38 | $58,726.90 | $117,453.80 | |||
| HOA Fees | $3,900.00 | $19,500.00 | $39,000.00 |