Property Info
- MLS O6418781
- Unit No D35
- Bedrooms 2
- Bathrooms 1
- 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 Rate5.4 | Gross Yield9.5% | Annual Rent$13,200.00 | Property Taxes$1,515.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,200.00 $1,100.00 / mo | $66,000.00 $1,100.00 / mo | $132,000.00 $1,100.00 / mo | |||
| Estimated Expenses | $1,515.00 | $7,575.00 | $15,150.00 | |||
| Net Cash Flow | $11,685.00 | $58,425.00 | $116,850.00 | |||
| HOA Fees | $4,224.00 | $21,120.00 | $42,240.00 |