Property Info
- MLS O6262008
- Unit No 302
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1042
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,165.00
Interior Features
- L Dining
Cash Flow
| Cap Rate1.2 | Gross Yield10.3% | Annual Rent$18,000.00 | Property Taxes$1,978.00 | 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 | $1,978.00 | $9,890.00 | $19,780.00 | |||
| Net Cash Flow | $16,022.00 | $80,110.00 | $160,220.00 | |||
| HOA Fees | $13,980.00 | $69,900.00 | $139,800.00 |