Property Info
- MLS O6273811
- Unit No 31/116
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 830
- Foundation Slab
- Min Lease Slab
- HOA Fees $280.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate9.7 | Gross Yield12.9% | Annual Rent$18,000.00 | Property Taxes$999.00 | 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 | $999.00 | $4,995.00 | $9,990.00 | |||
| Net Cash Flow | $17,001.00 | $85,005.00 | $170,010.00 | |||
| HOA Fees | $3,360.00 | $16,800.00 | $33,600.00 |