Property Info
- MLS O6308294
- Unit No 9
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 615
- Foundation Block
- Min Lease Block
- HOA Fees $609.00
Interior Features
- Open Floorplan
Cash Flow
| Cap Rate4.2 | Gross Yield7.9% | Annual Rent$22,800.00 | Property Taxes$3,375.61 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $3,375.61 | $16,878.05 | $33,756.10 | |||
| Net Cash Flow | $19,424.39 | $97,121.95 | $194,243.90 | |||
| HOA Fees | $7,308.00 | $36,540.00 | $73,080.00 |