Property Info
- MLS O6294893
- Unit No 70-4
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 932
- Foundation Block
- Min Lease Block
- HOA Fees $399.00
Interior Features
- Ceiling Fans(s)
- Thermostat
Cash Flow
| Cap Rate8.4 | Gross Yield12.5% | Annual Rent$21,960.00 | Property Taxes$2,495.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,960.00 $1,830.00 / mo | $109,800.00 $1,830.00 / mo | $219,600.00 $1,830.00 / mo | |||
| Estimated Expenses | $2,495.00 | $12,475.00 | $24,950.00 | |||
| Net Cash Flow | $19,465.00 | $97,325.00 | $194,650.00 | |||
| HOA Fees | $4,788.00 | $23,940.00 | $47,880.00 |