Property Info
- MLS O6349388
- Unit No B7
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1012
- Living Area (sqft) 1012
- Foundation Block
- Min Lease Block
- HOA Fees $315.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.2 | Gross Yield10.1% | Annual Rent$15,600.00 | Property Taxes$2,207.91 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $2,207.91 | $11,039.55 | $22,079.10 | |||
| Net Cash Flow | $13,392.09 | $66,960.45 | $133,920.90 | |||
| HOA Fees | $3,780.00 | $18,900.00 | $37,800.00 |