Property Info
- MLS O6299795
- Unit No 1001
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 924
- Foundation Slab
- Min Lease Slab
- HOA Fees $308.00
Interior Features
- Other
Cash Flow
| Cap Rate6.0 | Gross Yield8.9% | Annual Rent$16,500.00 | Property Taxes$1,635.38 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,500.00 $1,375.00 / mo | $82,500.00 $1,375.00 / mo | $165,000.00 $1,375.00 / mo | |||
| Estimated Expenses | $1,635.38 | $8,176.90 | $16,353.80 | |||
| Net Cash Flow | $14,864.62 | $74,323.10 | $148,646.20 | |||
| HOA Fees | $3,696.00 | $18,480.00 | $36,960.00 |