Property Info
- MLS OM698438
- Unit No E202
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 885
- Foundation Block
- Min Lease Block
- HOA Fees $300.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate7.1 | Gross Yield11.3% | Annual Rent$14,400.00 | Property Taxes$1,782.49 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $1,782.49 | $8,912.45 | $17,824.90 | |||
| Net Cash Flow | $12,617.51 | $63,087.55 | $126,175.10 | |||
| HOA Fees | $3,600.00 | $18,000.00 | $36,000.00 |