Property Info
- MLS O6287260
- Unit No 1735
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 938
- Foundation Block
- Min Lease Block
- HOA Fees $346.00
Interior Features
- High Ceilings
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate6.8 | Gross Yield10% | Annual Rent$21,000.00 | Property Taxes$2,530.62 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $2,530.62 | $12,653.10 | $25,306.20 | |||
| Net Cash Flow | $18,469.38 | $92,346.90 | $184,693.80 | |||
| HOA Fees | $4,152.00 | $20,760.00 | $41,520.00 |