Property Info
- MLS O6243586
- Unit No 317
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1020
- Foundation Block
- Min Lease Block
- HOA Fees $803.00
Interior Features
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate2.7 | Gross Yield10.5% | Annual Rent$14,700.00 | Property Taxes$1,331.94 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,700.00 $1,225.00 / mo | $73,500.00 $1,225.00 / mo | $147,000.00 $1,225.00 / mo | |||
| Estimated Expenses | $1,331.94 | $6,659.70 | $13,319.40 | |||
| Net Cash Flow | $13,368.06 | $66,840.30 | $133,680.60 | |||
| HOA Fees | $9,636.00 | $48,180.00 | $96,360.00 |