Property Info
- MLS O6216342
- Unit No 4111H
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1165
- Foundation Block
- Min Lease Block
- HOA Fees $302.61
Interior Features
- Thermostat
Cash Flow
| Cap Rate8.5 | Gross Yield12.3% | Annual Rent$17,400.00 | Property Taxes$1,695.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,400.00 $1,450.00 / mo | $87,000.00 $1,450.00 / mo | $174,000.00 $1,450.00 / mo | |||
| Estimated Expenses | $1,695.00 | $8,475.00 | $16,950.00 | |||
| Net Cash Flow | $15,705.00 | $78,525.00 | $157,050.00 | |||
| HOA Fees | $3,631.32 | $18,156.60 | $36,313.20 |