Property Info
- MLS OM693637
- Unit No G #104
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 832
- Foundation Slab
- Min Lease Slab
- HOA Fees $225.00
Interior Features
- Split Bedroom
- Thermostat
Cash Flow
| Cap Rate5.4 | Gross Yield8.4% | Annual Rent$10,800.00 | Property Taxes$1,196.87 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $10,800.00 $900.00 / mo | $54,000.00 $900.00 / mo | $108,000.00 $900.00 / mo | |||
| Estimated Expenses | $1,196.87 | $5,984.35 | $11,968.70 | |||
| Net Cash Flow | $9,603.13 | $48,015.65 | $96,031.30 | |||
| HOA Fees | $2,700.00 | $13,500.00 | $27,000.00 |