Property Info
- MLS O6404045
- Unit No A12
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 900
- Living Area (sqft) 900
- Foundation Slab
- Min Lease Slab
- HOA Fees $350.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate7.7 | Gross Yield12% | Annual Rent$16,800.00 | Property Taxes$1,796.43 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $1,796.43 | $8,982.15 | $17,964.30 | |||
| Net Cash Flow | $15,003.57 | $75,017.85 | $150,035.70 | |||
| HOA Fees | $4,200.00 | $21,000.00 | $42,000.00 |