Property Info
- MLS O6388031
- Unit No E6
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 847
- Living Area (sqft) 847
- Foundation Slab
- Min Lease Slab
- HOA Fees $397.90
Interior Features
- Living Room/Dining Room Combo
- Thermostat
Cash Flow
| Cap Rate8.1 | Gross Yield12.2% | Annual Rent$18,000.00 | Property Taxes$1,242.00 | 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 | $1,242.00 | $6,210.00 | $12,420.00 | |||
| Net Cash Flow | $16,758.00 | $83,790.00 | $167,580.00 | |||
| HOA Fees | $4,774.80 | $23,874.00 | $47,748.00 |