Property Info
- MLS O6396190
- Unit No D211
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 881
- Living Area (sqft) 881
- Foundation Slab
- Min Lease Slab
- HOA Fees $482.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate9.4 | Gross Yield16.2% | Annual Rent$18,600.00 | Property Taxes$2,051.27 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,600.00 $1,550.00 / mo | $93,000.00 $1,550.00 / mo | $186,000.00 $1,550.00 / mo | |||
| Estimated Expenses | $2,051.27 | $10,256.35 | $20,512.70 | |||
| Net Cash Flow | $16,548.73 | $82,743.65 | $165,487.30 | |||
| HOA Fees | $5,784.00 | $28,920.00 | $57,840.00 |