Property Info
- MLS O6308013
- Unit No 4
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1006
- Foundation Block
- Min Lease Block
- HOA Fees $309.54
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate7.9 | Gross Yield11.3% | Annual Rent$18,600.00 | Property Taxes$1,876.87 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,600.00 $1,550.00 / mo | $93,000.00 $1,550.00 / mo | $186,000.00 $1,550.00 / mo | |||
| Estimated Expenses | $1,876.87 | $9,384.35 | $18,768.70 | |||
| Net Cash Flow | $16,723.13 | $83,615.65 | $167,231.30 | |||
| HOA Fees | $3,714.48 | $18,572.40 | $37,144.80 |