Property Info
- MLS OM698441
- Unit No D101
- 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 Rate6.8 | Gross Yield11.1% | Annual Rent$14,400.00 | Property Taxes$2,019.76 | 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 | $2,019.76 | $10,098.80 | $20,197.60 | |||
| Net Cash Flow | $12,380.24 | $61,901.20 | $123,802.40 | |||
| HOA Fees | $3,600.00 | $18,000.00 | $36,000.00 |