Property Info
- MLS O6324242
- Unit No 10
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 546
- Foundation Block
- Min Lease Block
- HOA Fees $215.67
Interior Features
- Ceiling Fans(s)
- Thermostat
Cash Flow
Cap Rate7.3 | Gross Yield10.6% | Annual Rent$13,200.00 | Property Taxes$1,538.13 | Operating Expenses0 |
Year 1 | Year 5 | Year 10 | ||||
Expected Rent | $13,200.00 $1,100.00 / mo | $66,000.00 $1,100.00 / mo | $132,000.00 $1,100.00 / mo | |||
Estimated Expenses | $1,538.13 | $7,690.65 | $15,381.30 | |||
Net Cash Flow | $11,661.87 | $58,309.35 | $116,618.70 | |||
HOA Fees | $2,588.04 | $12,940.20 | $25,880.40 |