Property Info
- MLS OM693271
- Unit No C
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1823
- Living Area (sqft) 1341
- Foundation Slab
- Min Lease Slab
- HOA Fees $493.96
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate8.1 | Gross Yield14.8% | Annual Rent$18,600.00 | Property Taxes$2,424.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,600.00 $1,550.00 / mo | $93,000.00 $1,550.00 / mo | $186,000.00 $1,550.00 / mo | |||
| Estimated Expenses | $2,424.00 | $12,120.00 | $24,240.00 | |||
| Net Cash Flow | $16,176.00 | $80,880.00 | $161,760.00 | |||
| HOA Fees | $5,927.52 | $29,637.60 | $59,275.20 |