Property Info
- MLS O6383340
- Unit No 103
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1130
- Living Area (sqft) 1130
- Foundation Block
- Min Lease Block
- HOA Fees $592.67
Interior Features
- Ceiling Fans(s)
- Thermostat
Cash Flow
| Cap Rate4.8 | Gross Yield10.6% | Annual Rent$17,820.00 | Property Taxes$2,672.41 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,820.00 $1,485.00 / mo | $89,100.00 $1,485.00 / mo | $178,200.00 $1,485.00 / mo | |||
| Estimated Expenses | $2,672.41 | $13,362.05 | $26,724.10 | |||
| Net Cash Flow | $15,147.59 | $75,737.95 | $151,475.90 | |||
| HOA Fees | $7,112.04 | $35,560.20 | $71,120.40 |