Property Info
- MLS O6276990
- Unit No 211
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 442
- Foundation Stilt/On Piling
- Min Lease Stilt/On Piling
- HOA Fees $421.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate4.0 | Gross Yield7.4% | Annual Rent$16,200.00 | Property Taxes$2,436.72 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,200.00 $1,350.00 / mo | $81,000.00 $1,350.00 / mo | $162,000.00 $1,350.00 / mo | |||
| Estimated Expenses | $2,436.72 | $12,183.60 | $24,367.20 | |||
| Net Cash Flow | $13,763.28 | $68,816.40 | $137,632.80 | |||
| HOA Fees | $5,052.00 | $25,260.00 | $50,520.00 |