Property Info
- MLS O6390224
- Unit No 10
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 850
- Living Area (sqft) 850
- Foundation Block
- Min Lease Block
- HOA Fees $250.00
Interior Features
- Living Room/Dining Room Combo
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate6.5 | Gross Yield9.9% | Annual Rent$14,400.00 | Property Taxes$2,042.62 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $2,042.62 | $10,213.10 | $20,426.20 | |||
| Net Cash Flow | $12,357.38 | $61,786.90 | $123,573.80 | |||
| HOA Fees | $3,000.00 | $15,000.00 | $30,000.00 |