Property Info
- MLS O6358577
- Unit No 14
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 1214
- Living Area (sqft) 1214
- Foundation Basement
- Min Lease Basement
- HOA Fees $459.49
Interior Features
- Ceiling Fans(s)
- Thermostat
Cash Flow
| Cap Rate7.7 | Gross Yield12.8% | Annual Rent$19,800.00 | Property Taxes$2,307.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $2,307.00 | $11,535.00 | $23,070.00 | |||
| Net Cash Flow | $17,493.00 | $87,465.00 | $174,930.00 | |||
| HOA Fees | $5,513.88 | $27,569.40 | $55,138.80 |