Property Info
- MLS OM701997
- Unit No 11
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1097
- Foundation Other
- Min Lease Other
- HOA Fees $250.00
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
- Thermostat
Cash Flow
| Cap Rate7.0 | Gross Yield9.5% | Annual Rent$18,600.00 | Property Taxes$1,882.00 | 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 | $1,882.00 | $9,410.00 | $18,820.00 | |||
| Net Cash Flow | $16,718.00 | $83,590.00 | $167,180.00 | |||
| HOA Fees | $3,000.00 | $15,000.00 | $30,000.00 |