Property Info
- MLS O6306392
- Unit No 2652
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 724
- Foundation Block
- Min Lease Block
- HOA Fees $295.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.5 | Gross Yield10% | Annual Rent$15,000.00 | Property Taxes$1,670.00 | 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 | $1,670.00 | $8,350.00 | $16,700.00 | |||
| Net Cash Flow | $13,330.00 | $66,650.00 | $133,300.00 | |||
| HOA Fees | $3,540.00 | $17,700.00 | $35,400.00 |