Property Info
- MLS O6385261
- Unit No 102
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 645
- Living Area (sqft) 645
- Foundation Block
- Min Lease Block
- HOA Fees $335.00
Interior Features
- Other
Cash Flow
| Cap Rate6.8 | Gross Yield10.5% | Annual Rent$16,800.00 | Property Taxes$1,825.10 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $1,825.10 | $9,125.50 | $18,251.00 | |||
| Net Cash Flow | $14,974.90 | $74,874.50 | $149,749.00 | |||
| HOA Fees | $4,020.00 | $20,100.00 | $40,200.00 |