Property Info
- MLS O6338693
- Unit No 83
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1158
- Living Area (sqft) 1158
- Foundation Other
- Min Lease Other
- HOA Fees $494.00
Interior Features
- Ceiling Fans(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate8.3 | Gross Yield13.5% | Annual Rent$21,000.00 | Property Taxes$2,130.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $2,130.00 | $10,650.00 | $21,300.00 | |||
| Net Cash Flow | $18,870.00 | $94,350.00 | $188,700.00 | |||
| HOA Fees | $5,928.00 | $29,640.00 | $59,280.00 |