Property Info
- MLS OM714546
- Unit No C
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 2199
- Living Area (sqft) 1409
- Foundation Slab
- Min Lease Slab
- HOA Fees $530.99
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Window Treatments
Cash Flow
| Cap Rate6.9 | Gross Yield12.1% | Annual Rent$21,600.00 | Property Taxes$2,870.43 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $2,870.43 | $14,352.15 | $28,704.30 | |||
| Net Cash Flow | $18,729.57 | $93,647.85 | $187,295.70 | |||
| HOA Fees | $6,371.88 | $31,859.40 | $63,718.80 |