Property Info
- MLS O6309572
- Unit No 1803
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 938
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $360.00
Interior Features
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate5.9 | Gross Yield9.8% | Annual Rent$19,500.00 | Property Taxes$3,285.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,500.00 $1,625.00 / mo | $97,500.00 $1,625.00 / mo | $195,000.00 $1,625.00 / mo | |||
| Estimated Expenses | $3,285.00 | $16,425.00 | $32,850.00 | |||
| Net Cash Flow | $16,215.00 | $81,075.00 | $162,150.00 | |||
| HOA Fees | $4,320.00 | $21,600.00 | $43,200.00 |