Property Info
- MLS O6337516
- Unit No GE
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 741
- Living Area (sqft) 741
- Foundation Other
- Min Lease Other
- HOA Fees $341.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate8.5 | Gross Yield12.9% | Annual Rent$18,000.00 | Property Taxes$2,042.00 | 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 | $2,042.00 | $10,210.00 | $20,420.00 | |||
| Net Cash Flow | $15,958.00 | $79,790.00 | $159,580.00 | |||
| HOA Fees | $4,092.00 | $20,460.00 | $40,920.00 |