Property Info
- MLS O6184306
- Unit No 2710
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 272
- Foundation Other
- Min Lease Other
- HOA Fees $273.00
Interior Features
- Kitchen/Family Room Combo
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate23.3 | Gross Yield28.2% | Annual Rent$24,000.00 | Property Taxes$903.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $903.00 | $4,515.00 | $9,030.00 | |||
| Net Cash Flow | $23,097.00 | $115,485.00 | $230,970.00 | |||
| HOA Fees | $3,276.00 | $16,380.00 | $32,760.00 |