Property Info
- MLS OM693271
- Unit No C
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1341
- Foundation Slab
- Min Lease Slab
- HOA Fees $531.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.8 | Gross Yield10.9% | Annual Rent$18,600.00 | Property Taxes$2,387.29 | 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 | $2,387.29 | $11,936.45 | $23,872.90 | |||
| Net Cash Flow | $16,212.71 | $81,063.55 | $162,127.10 | |||
| HOA Fees | $6,372.00 | $31,860.00 | $63,720.00 |