Property Info
- MLS O6331699
- Unit No 107
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1050
- Living Area (sqft) 954
- Foundation Slab
- Min Lease -
- HOA Fees $548.23
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate5.3 | Gross Yield10% | Annual Rent$18,000.00 | Property Taxes$1,948.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $1,948.00 | $9,740.00 | $19,480.00 | |||
| Net Cash Flow | $16,052.00 | $80,260.00 | $160,520.00 | |||
| HOA Fees | $6,578.76 | $32,893.80 | $65,787.60 |