Property Info
- MLS OM705232
- Unit No B
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1072
- Foundation Slab
- Min Lease Slab
- HOA Fees $317.00
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Solid Wood Cabinets
Cash Flow
| Cap Rate7.7 | Gross Yield13.6% | Annual Rent$14,279.88 | Property Taxes$2,415.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,279.88 $1,189.99 / mo | $71,399.40 $1,189.99 / mo | $142,798.80 $1,189.99 / mo | |||
| Estimated Expenses | $2,415.00 | $12,075.00 | $24,150.00 | |||
| Net Cash Flow | $11,864.88 | $59,324.40 | $118,648.80 | |||
| HOA Fees | $3,804.00 | $19,020.00 | $38,040.00 |