Property Info
- MLS O6265296
- Unit No 3076
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 663
- Foundation Block
- Min Lease Block
- HOA Fees $225.00
Interior Features
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate5.3 | Gross Yield7.5% | Annual Rent$16,800.00 | Property Taxes$2,254.74 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $2,254.74 | $11,273.70 | $22,547.40 | |||
| Net Cash Flow | $14,545.26 | $72,726.30 | $145,452.60 | |||
| HOA Fees | $2,700.00 | $13,500.00 | $27,000.00 |