Property Info
- MLS OM695642
- Unit No 39
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1105
- Foundation Slab
- Min Lease Slab
- HOA Fees $442.28
Interior Features
- Ceiling Fans(s)
- Open Floorplan
Cash Flow
| Cap Rate6.5 | Gross Yield10.3% | Annual Rent$21,600.00 | Property Taxes$2,702.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $2,702.00 | $13,510.00 | $27,020.00 | |||
| Net Cash Flow | $18,898.00 | $94,490.00 | $188,980.00 | |||
| HOA Fees | $5,307.36 | $26,536.80 | $53,073.60 |