Property Info
- MLS O6187563
- Unit No 212
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 933
- Foundation Block
- Min Lease Block
- HOA Fees $412.00
Interior Features
- Ceiling Fans(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.5 | Gross Yield10.4% | Annual Rent$19,800.00 | Property Taxes$2,421.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $2,421.00 | $12,105.00 | $24,210.00 | |||
| Net Cash Flow | $17,379.00 | $86,895.00 | $173,790.00 | |||
| HOA Fees | $4,944.00 | $24,720.00 | $49,440.00 |