Property Info
- MLS O6386859
- Unit No C3
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1211
- Living Area (sqft) 1211
- Foundation Block
- Min Lease Block
- HOA Fees $654.48
Interior Features
- Walk-In Closet(s)
Cash Flow
| Cap Rate8.2 | Gross Yield15.8% | Annual Rent$19,800.00 | Property Taxes$1,662.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $1,662.00 | $8,310.00 | $16,620.00 | |||
| Net Cash Flow | $18,138.00 | $90,690.00 | $181,380.00 | |||
| HOA Fees | $7,853.76 | $39,268.80 | $78,537.60 |