Property Info
- MLS O6286570
- Unit No 102
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 650
- Foundation Block
- Min Lease Block
- HOA Fees $323.00
Interior Features
- Open Floorplan
Cash Flow
| Cap Rate8.6 | Gross Yield12.7% | Annual Rent$16,200.00 | Property Taxes$1,272.00 | 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 | $1,272.00 | $6,360.00 | $12,720.00 | |||
| Net Cash Flow | $14,928.00 | $74,640.00 | $149,280.00 | |||
| HOA Fees | $3,876.00 | $19,380.00 | $38,760.00 |