Property Info
- MLS O6369783
- Unit No 107
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 810
- Living Area (sqft) 810
- Foundation Other
- Min Lease Other
- HOA Fees $523.00
Interior Features
- Ceiling Fans(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.8 | Gross Yield12.9% | Annual Rent$18,000.00 | Property Taxes$2,300.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $2,300.00 | $11,500.00 | $23,000.00 | |||
| Net Cash Flow | $15,700.00 | $78,500.00 | $157,000.00 | |||
| HOA Fees | $6,276.00 | $31,380.00 | $62,760.00 |