Property Info
- MLS O6368942
- Unit No 7786
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1014
- Living Area (sqft) 1014
- Foundation Block
- Min Lease Block
- HOA Fees $540.00
Interior Features
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.9 | Gross Yield7.3% | Annual Rent$21,600.00 | Property Taxes$3,713.00 | 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 | $3,713.00 | $18,565.00 | $37,130.00 | |||
| Net Cash Flow | $17,887.00 | $89,435.00 | $178,870.00 | |||
| HOA Fees | $6,480.00 | $32,400.00 | $64,800.00 |