Property Info
- MLS O6181791
- Unit No 1202
- Bedrooms 2
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1174
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $200.00
Interior Features
- Eat-in Kitchen
- Elevator
- Kitchen/Family Room Combo
- Solid Wood Cabinets
Cash Flow
| Cap Rate3.0 | Gross Yield4.3% | Annual Rent$12,000.00 | Property Taxes$1,200.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,000.00 $1,000.00 / mo | $60,000.00 $1,000.00 / mo | $120,000.00 $1,000.00 / mo | |||
| Estimated Expenses | $1,200.00 | $6,000.00 | $12,000.00 | |||
| Net Cash Flow | $10,800.00 | $54,000.00 | $108,000.00 | |||
| HOA Fees | $2,400.00 | $12,000.00 | $24,000.00 |