Property Info
- MLS O6248697
- Unit No 107
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1084
- Foundation Slab
- Min Lease Slab
- HOA Fees $618.64
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate4.7 | Gross Yield9.5% | Annual Rent$18,000.00 | Property Taxes$1,758.00 | 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 | $1,758.00 | $8,790.00 | $17,580.00 | |||
| Net Cash Flow | $16,242.00 | $81,210.00 | $162,420.00 | |||
| HOA Fees | $7,423.68 | $37,118.40 | $74,236.80 |