Property Info
- MLS O6261219
- Unit No 59
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1158
- Foundation Block
- Min Lease Block
- HOA Fees $1,174.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate1.3 | Gross Yield11.3% | Annual Rent$18,000.00 | Property Taxes$1,870.00 | 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 | $1,870.00 | $9,350.00 | $18,700.00 | |||
| Net Cash Flow | $16,130.00 | $80,650.00 | $161,300.00 | |||
| HOA Fees | $14,088.00 | $70,440.00 | $140,880.00 |