Property Info
- MLS OM691381
- Unit No -
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 721
- Foundation Slab
- Min Lease Slab
- HOA Fees $225.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Kitchen/Family Room Combo
Cash Flow
| Cap Rate5.5 | Gross Yield8.6% | Annual Rent$15,000.00 | Property Taxes$2,611.85 | 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 | $2,611.85 | $13,059.25 | $26,118.50 | |||
| Net Cash Flow | $12,388.15 | $61,940.75 | $123,881.50 | |||
| HOA Fees | $2,700.00 | $13,500.00 | $27,000.00 |