Property Info
- MLS O6265898
- Unit No 932
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1237
- Foundation Block
- Min Lease Block
- HOA Fees $562.00
Interior Features
- Kitchen/Family Room Combo
Cash Flow
| Cap Rate8.0 | Gross Yield12.9% | Annual Rent$27,000.00 | Property Taxes$3,416.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,000.00 $2,250.00 / mo | $135,000.00 $2,250.00 / mo | $270,000.00 $2,250.00 / mo | |||
| Estimated Expenses | $3,416.00 | $17,080.00 | $34,160.00 | |||
| Net Cash Flow | $23,584.00 | $117,920.00 | $235,840.00 | |||
| HOA Fees | $6,744.00 | $33,720.00 | $67,440.00 |