Property Info
- MLS OM708319
- Unit No C
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1124
- Living Area (sqft) 952
- Foundation Block
- Min Lease Block
- HOA Fees $286.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Wood Cabinets
Cash Flow
| Cap Rate9.3 | Gross Yield12.2% | Annual Rent$18,000.00 | Property Taxes$778.21 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $778.21 | $3,891.05 | $7,782.10 | |||
| Net Cash Flow | $17,221.79 | $86,108.95 | $172,217.90 | |||
| HOA Fees | $3,432.00 | $17,160.00 | $34,320.00 |