Property Info
- MLS O6234159
- Unit No 522
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 760
- Foundation Crawlspace
- Min Lease Crawlspace
- HOA Fees $237.00
Interior Features
- Ceiling Fans(s)
- Split Bedroom
Cash Flow
| Cap Rate12.3 | Gross Yield16.8% | Annual Rent$12,600.00 | Property Taxes$502.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,600.00 $1,050.00 / mo | $63,000.00 $1,050.00 / mo | $126,000.00 $1,050.00 / mo | |||
| Estimated Expenses | $502.00 | $2,510.00 | $5,020.00 | |||
| Net Cash Flow | $12,098.00 | $60,490.00 | $120,980.00 | |||
| HOA Fees | $2,844.00 | $14,220.00 | $28,440.00 |