Property Info
- MLS O6426182
- Unit No 6
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 930
- Living Area (sqft) 930
- Foundation Slab
- Min Lease Slab
- HOA Fees $424.00
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate4.9 | Gross Yield8.7% | Annual Rent$19,140.00 | Property Taxes$3,224.06 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,140.00 $1,595.00 / mo | $95,700.00 $1,595.00 / mo | $191,400.00 $1,595.00 / mo | |||
| Estimated Expenses | $3,224.06 | $16,120.30 | $32,240.60 | |||
| Net Cash Flow | $15,915.94 | $79,579.70 | $159,159.40 | |||
| HOA Fees | $5,088.00 | $25,440.00 | $50,880.00 |