Property Info
- MLS O6319422
- Unit No 103
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 982
- Foundation Other
- Min Lease Other
- HOA Fees $798.00
Interior Features
- Window Treatments
Cash Flow
| Cap Rate0.7 | Gross Yield8.7% | Annual Rent$12,600.00 | Property Taxes$1,980.09 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,600.00 $1,050.00 / mo | $63,000.00 $1,050.00 / mo | $126,000.00 $1,050.00 / mo | |||
| Estimated Expenses | $1,980.09 | $9,900.45 | $19,800.90 | |||
| Net Cash Flow | $10,619.91 | $53,099.55 | $106,199.10 | |||
| HOA Fees | $9,576.00 | $47,880.00 | $95,760.00 |