Property Info
- MLS O6219448
- Unit No 902
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1472
- Foundation Slab
- Min Lease Slab
- HOA Fees $569.79
Interior Features
- Eat-in Kitchen
- L Dining
Cash Flow
| Cap Rate5.9 | Gross Yield10.9% | Annual Rent$18,000.00 | Property Taxes$1,501.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $1,501.00 | $7,505.00 | $15,010.00 | |||
| Net Cash Flow | $16,499.00 | $82,495.00 | $164,990.00 | |||
| HOA Fees | $6,837.48 | $34,187.40 | $68,374.80 |