Property Info
- MLS O6420360
- Unit No 11
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 761
- Living Area (sqft) 761
- Foundation Slab
- Min Lease Slab
- HOA Fees $332.00
Interior Features
- Living Room/Dining Room Combo
- Thermostat
Cash Flow
| Cap Rate7.5 | Gross Yield13.2% | Annual Rent$12,900.00 | Property Taxes$1,539.85 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,900.00 $1,075.00 / mo | $64,500.00 $1,075.00 / mo | $129,000.00 $1,075.00 / mo | |||
| Estimated Expenses | $1,539.85 | $7,699.25 | $15,398.50 | |||
| Net Cash Flow | $11,360.15 | $56,800.75 | $113,601.50 | |||
| HOA Fees | $3,984.00 | $19,920.00 | $39,840.00 |