Property Info
- MLS OM712851
- Unit No D102
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 885
- Living Area (sqft) 885
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $300.00
Interior Features
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate6.9 | Gross Yield11.5% | Annual Rent$14,400.00 | Property Taxes$2,211.91 | 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 | $2,211.91 | $11,059.55 | $22,119.10 | |||
| Net Cash Flow | $12,188.09 | $60,940.45 | $121,880.90 | |||
| HOA Fees | $3,600.00 | $18,000.00 | $36,000.00 |