Property Info
- MLS O6324752
- Unit No 816
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 499
- Foundation Block
- Min Lease Block
- HOA Fees $189.00
Interior Features
- Walk-In Closet(s)
Cash Flow
| Cap Rate8.2 | Gross Yield10.2% | Annual Rent$16,800.00 | Property Taxes$1,057.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $1,057.00 | $5,285.00 | $10,570.00 | |||
| Net Cash Flow | $15,743.00 | $78,715.00 | $157,430.00 | |||
| HOA Fees | $2,268.00 | $11,340.00 | $22,680.00 |