Property Info
- MLS O6309660
- Unit No 1806
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1074
- Foundation Block
- Min Lease Block
- HOA Fees $360.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
Cash Flow
| Cap Rate5.9 | Gross Yield9.9% | Annual Rent$18,600.00 | Property Taxes$3,181.00 | 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 | $3,181.00 | $15,905.00 | $31,810.00 | |||
| Net Cash Flow | $15,419.00 | $77,095.00 | $154,190.00 | |||
| HOA Fees | $4,320.00 | $21,600.00 | $43,200.00 |