Property Info
- MLS OM664050
- Unit No J6
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1104
- Foundation Slab
- Min Lease -
- HOA Fees $300.00
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
Cash Flow
| Cap Rate7.1 | Gross Yield9.9% | Annual Rent$16,800.00 | Property Taxes$1,189.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $1,189.00 | $5,945.00 | $11,890.00 | |||
| Net Cash Flow | $15,611.00 | $78,055.00 | $156,110.00 | |||
| HOA Fees | $3,600.00 | $18,000.00 | $36,000.00 |