Property Info
- MLS O6369323
- Unit No 203
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 953
- Living Area (sqft) 950
- Foundation Basement
- Min Lease Basement
- HOA Fees $305.00
Interior Features
- Ceiling Fans(s)
- Thermostat
Cash Flow
| Cap Rate8.6 | Gross Yield12.4% | Annual Rent$21,000.00 | Property Taxes$2,663.40 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $2,663.40 | $13,317.00 | $26,634.00 | |||
| Net Cash Flow | $18,336.60 | $91,683.00 | $183,366.00 | |||
| HOA Fees | $3,660.00 | $18,300.00 | $36,600.00 |