Property Info
- MLS O6239910
- Unit No 101
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 566
- Foundation Basement
- Min Lease Basement
- HOA Fees $188.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate7.1 | Gross Yield9.4% | Annual Rent$15,000.00 | Property Taxes$1,405.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,000.00 $1,250.00 / mo | $75,000.00 $1,250.00 / mo | $150,000.00 $1,250.00 / mo | |||
| Estimated Expenses | $1,405.00 | $7,025.00 | $14,050.00 | |||
| Net Cash Flow | $13,595.00 | $67,975.00 | $135,950.00 | |||
| HOA Fees | $2,256.00 | $11,280.00 | $22,560.00 |