Property Info
- MLS O6309444
- Unit No 102
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1112
- Foundation Basement, Block
- Min Lease Basement, Block
- HOA Fees $416.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
Cash Flow
| Cap Rate7.1 | Gross Yield10.9% | Annual Rent$23,400.00 | Property Taxes$3,219.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,400.00 $1,950.00 / mo | $117,000.00 $1,950.00 / mo | $234,000.00 $1,950.00 / mo | |||
| Estimated Expenses | $3,219.00 | $16,095.00 | $32,190.00 | |||
| Net Cash Flow | $20,181.00 | $100,905.00 | $201,810.00 | |||
| HOA Fees | $4,992.00 | $24,960.00 | $49,920.00 |