Property Info
- MLS OM708954
- Unit No S204
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1036
- Living Area (sqft) 885
- Foundation Other
- Min Lease Other
- HOA Fees $300.00
Interior Features
- Other
Cash Flow
| Cap Rate8.2 | Gross Yield12.5% | Annual Rent$15,600.00 | Property Taxes$1,782.49 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $1,782.49 | $8,912.45 | $17,824.90 | |||
| Net Cash Flow | $13,817.51 | $69,087.55 | $138,175.10 | |||
| HOA Fees | $3,600.00 | $18,000.00 | $36,000.00 |