Property Info
- MLS O6234154
- Unit No 2603
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 468
- Foundation Crawlspace
- Min Lease Crawlspace
- HOA Fees $237.00
Interior Features
- Kitchen/Family Room Combo
Cash Flow
| Cap Rate13.3 | Gross Yield18.5% | Annual Rent$12,000.00 | Property Taxes$482.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,000.00 $1,000.00 / mo | $60,000.00 $1,000.00 / mo | $120,000.00 $1,000.00 / mo | |||
| Estimated Expenses | $482.00 | $2,410.00 | $4,820.00 | |||
| Net Cash Flow | $11,518.00 | $57,590.00 | $115,180.00 | |||
| HOA Fees | $2,844.00 | $14,220.00 | $28,440.00 |