Property Info
- MLS O6260785
- Unit No 4022
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 934
- Foundation Block
- Min Lease Block
- HOA Fees $629.00
Interior Features
- High Ceilings
Cash Flow
| Cap Rate8.0 | Gross Yield14.3% | Annual Rent$22,800.00 | Property Taxes$2,540.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $2,540.00 | $12,700.00 | $25,400.00 | |||
| Net Cash Flow | $20,260.00 | $101,300.00 | $202,600.00 | |||
| HOA Fees | $7,548.00 | $37,740.00 | $75,480.00 |