Property Info
- MLS O6360401
- Unit No 207
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1107
- Living Area (sqft) 1107
- Foundation Concrete Perimeter, Other
- Min Lease Concrete Perimeter, Other
- HOA Fees $575.00
Interior Features
- Other
Cash Flow
| Cap Rate6.6 | Gross Yield12% | Annual Rent$21,600.00 | Property Taxes$2,754.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $2,754.00 | $13,770.00 | $27,540.00 | |||
| Net Cash Flow | $18,846.00 | $94,230.00 | $188,460.00 | |||
| HOA Fees | $6,900.00 | $34,500.00 | $69,000.00 |