Property Info
- MLS O6119938
- Unit No 8979
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1409
- Foundation Block
- Min Lease Block
- HOA Fees $404.97
Interior Features
- High Ceilings
Cash Flow
| Cap Rate4.7 | Gross Yield8% | Annual Rent$22,800.00 | Property Taxes$4,556.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $4,556.00 | $22,780.00 | $45,560.00 | |||
| Net Cash Flow | $18,244.00 | $91,220.00 | $182,440.00 | |||
| HOA Fees | $4,859.64 | $24,298.20 | $48,596.40 |