Property Info
- MLS OM691913
- Unit No H201
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 840
- Foundation Slab
- Min Lease Slab
- HOA Fees $337.94
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate5.6 | Gross Yield10.7% | Annual Rent$12,300.00 | Property Taxes$1,815.17 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,300.00 $1,025.00 / mo | $61,500.00 $1,025.00 / mo | $123,000.00 $1,025.00 / mo | |||
| Estimated Expenses | $1,815.17 | $9,075.85 | $18,151.70 | |||
| Net Cash Flow | $10,484.83 | $52,424.15 | $104,848.30 | |||
| HOA Fees | $4,055.28 | $20,276.40 | $40,552.80 |