Property Info
- MLS O6301120
- Unit No 202
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 720
- Foundation Other
- Min Lease Other
- HOA Fees $484.00
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate4.7 | Gross Yield10.5% | Annual Rent$12,600.00 | Property Taxes$1,139.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,600.00 $1,050.00 / mo | $63,000.00 $1,050.00 / mo | $126,000.00 $1,050.00 / mo | |||
| Estimated Expenses | $1,139.00 | $5,695.00 | $11,390.00 | |||
| Net Cash Flow | $11,461.00 | $57,305.00 | $114,610.00 | |||
| HOA Fees | $5,808.00 | $29,040.00 | $58,080.00 |