Property Info
- MLS O6279089
- Unit No 77
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 864
- Foundation Slab
- Min Lease Slab
- HOA Fees $323.58
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate9.1 | Gross Yield13.3% | Annual Rent$18,000.00 | Property Taxes$1,885.78 | 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 | $1,885.78 | $9,428.90 | $18,857.80 | |||
| Net Cash Flow | $16,114.22 | $80,571.10 | $161,142.20 | |||
| HOA Fees | $3,882.96 | $19,414.80 | $38,829.60 |