Property Info
- MLS O6299933
- Unit No 202
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1088
- Foundation Block
- Min Lease Block
- HOA Fees $912.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate1.8 | Gross Yield11.1% | Annual Rent$15,600.00 | Property Taxes$2,070.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $2,070.00 | $10,350.00 | $20,700.00 | |||
| Net Cash Flow | $13,530.00 | $67,650.00 | $135,300.00 | |||
| HOA Fees | $10,944.00 | $54,720.00 | $109,440.00 |