Property Info
- MLS O6418752
- Unit No D36
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 702
- Living Area (sqft) 702
- Foundation Slab
- Min Lease Slab
- HOA Fees $352.00
Interior Features
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate6.6 | Gross Yield10.8% | Annual Rent$15,000.00 | Property Taxes$1,593.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,000.00 $1,250.00 / mo | $75,000.00 $1,250.00 / mo | $150,000.00 $1,250.00 / mo | |||
| Estimated Expenses | $1,593.00 | $7,965.00 | $15,930.00 | |||
| Net Cash Flow | $13,407.00 | $67,035.00 | $134,070.00 | |||
| HOA Fees | $4,224.00 | $21,120.00 | $42,240.00 |