Property Info
- MLS O6357698
- Unit No 189D
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 576
- Living Area (sqft) 576
- Foundation Basement
- Min Lease Basement
- HOA Fees $313.00
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate7.6 | Gross Yield12% | Annual Rent$15,000.00 | Property Taxes$1,767.14 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,000.00 $1,250.00 / mo | $75,000.00 $1,250.00 / mo | $150,000.00 $1,250.00 / mo | |||
| Estimated Expenses | $1,767.14 | $8,835.70 | $17,671.40 | |||
| Net Cash Flow | $13,232.86 | $66,164.30 | $132,328.60 | |||
| HOA Fees | $3,756.00 | $18,780.00 | $37,560.00 |