Property Info
- MLS O6328432
- Unit No 11208
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 898
- Living Area (sqft) 898
- Foundation Block
- Min Lease Block
- HOA Fees $381.77
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
Cash Flow
| Cap Rate6.2 | Gross Yield9.8% | Annual Rent$19,200.00 | Property Taxes$2,460.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $2,460.00 | $12,300.00 | $24,600.00 | |||
| Net Cash Flow | $16,740.00 | $83,700.00 | $167,400.00 | |||
| HOA Fees | $4,581.24 | $22,906.20 | $45,812.40 |