Property Info
- MLS O6288418
- Unit No 2106
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 776
- Foundation Block
- Min Lease Block
- HOA Fees $276.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.4 | Gross Yield10% | Annual Rent$18,000.00 | Property Taxes$3,175.00 | 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 | $3,175.00 | $15,875.00 | $31,750.00 | |||
| Net Cash Flow | $14,825.00 | $74,125.00 | $148,250.00 | |||
| HOA Fees | $3,312.00 | $16,560.00 | $33,120.00 |