Property Info
- MLS O6188252
- Unit No 1
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 991
- Foundation Block
- Min Lease Block
- HOA Fees $250.83
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate5.3 | Gross Yield7.6% | Annual Rent$16,920.00 | Property Taxes$1,981.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,920.00 $1,410.00 / mo | $84,600.00 $1,410.00 / mo | $169,200.00 $1,410.00 / mo | |||
| Estimated Expenses | $1,981.00 | $9,905.00 | $19,810.00 | |||
| Net Cash Flow | $14,939.00 | $74,695.00 | $149,390.00 | |||
| HOA Fees | $3,009.96 | $15,049.80 | $30,099.60 |