Property Info
- MLS O6408141
- Unit No 7
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1373
- Living Area (sqft) 1373
- Foundation Slab
- Min Lease Slab
- HOA Fees $390.00
Interior Features
- Thermostat
Cash Flow
| Cap Rate5.7 | Gross Yield9.8% | Annual Rent$18,600.00 | Property Taxes$3,042.00 | 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 | $3,042.00 | $15,210.00 | $30,420.00 | |||
| Net Cash Flow | $15,558.00 | $77,790.00 | $155,580.00 | |||
| HOA Fees | $4,680.00 | $23,400.00 | $46,800.00 |