Property Info
- MLS O6351519
- Unit No 33
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 825
- Living Area (sqft) 825
- Foundation Block
- Min Lease Block
- HOA Fees $347.21
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate9.0 | Gross Yield13.7% | Annual Rent$18,000.00 | Property Taxes$2,063.00 | 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 | $2,063.00 | $10,315.00 | $20,630.00 | |||
| Net Cash Flow | $15,937.00 | $79,685.00 | $159,370.00 | |||
| HOA Fees | $4,166.52 | $20,832.60 | $41,665.20 |