Property Info
- MLS O6352683
- Unit No 1125
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 842
- Living Area (sqft) 842
- Foundation Other
- Min Lease Other
- HOA Fees $536.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate5.5 | Gross Yield9.2% | Annual Rent$18,000.00 | Property Taxes$917.02 | 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 | $917.02 | $4,585.10 | $9,170.20 | |||
| Net Cash Flow | $17,082.98 | $85,414.90 | $170,829.80 | |||
| HOA Fees | $6,432.00 | $32,160.00 | $64,320.00 |