Property Info
- MLS O6384049
- Unit No E8
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 847
- Living Area (sqft) 847
- Foundation Slab
- Min Lease Slab
- HOA Fees $397.90
Interior Features
- Split Bedroom
Cash Flow
| Cap Rate7.5 | Gross Yield11.3% | Annual Rent$18,000.00 | Property Taxes$1,242.43 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $1,242.43 | $6,212.15 | $12,424.30 | |||
| Net Cash Flow | $16,757.57 | $83,787.85 | $167,575.70 | |||
| HOA Fees | $4,774.80 | $23,874.00 | $47,748.00 |