Property Info
- MLS O6295496
- Unit No 101
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 566
- Foundation Block
- Min Lease Block
- HOA Fees $190.92
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate7.3 | Gross Yield9.9% | Annual Rent$15,000.00 | Property Taxes$1,599.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,000.00 $1,250.00 / mo | $75,000.00 $1,250.00 / mo | $150,000.00 $1,250.00 / mo | |||
| Estimated Expenses | $1,599.00 | $7,995.00 | $15,990.00 | |||
| Net Cash Flow | $13,401.00 | $67,005.00 | $134,010.00 | |||
| HOA Fees | $2,291.04 | $11,455.20 | $22,910.40 |