Property Info
- MLS O6165062
- Unit No C211
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 810
- Foundation Slab
- Min Lease Slab
- HOA Fees $523.02
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate7.1 | Gross Yield13.3% | Annual Rent$18,000.00 | Property Taxes$2,141.07 | 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 | $2,141.07 | $10,705.35 | $21,410.70 | |||
| Net Cash Flow | $15,858.93 | $79,294.65 | $158,589.30 | |||
| HOA Fees | $6,276.24 | $31,381.20 | $62,762.40 |