Property Info
- MLS O6379586
- Unit No 3804
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1164
- Living Area (sqft) 1164
- Foundation Block
- Min Lease Block
- HOA Fees $370.00
Interior Features
- PrimaryBedroom Upstairs
- Walk-In Closet(s)
Cash Flow
| Cap Rate11.2 | Gross Yield15.7% | Annual Rent$21,600.00 | Property Taxes$1,718.00 | 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 | $1,718.00 | $8,590.00 | $17,180.00 | |||
| Net Cash Flow | $19,882.00 | $99,410.00 | $198,820.00 | |||
| HOA Fees | $4,440.00 | $22,200.00 | $44,400.00 |