Property Info
- MLS O6397153
- Unit No 70-4
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 932
- Living Area (sqft) 932
- Foundation Block
- Min Lease Block
- HOA Fees $401.00
Interior Features
- Living Room/Dining Room Combo
- Thermostat
Cash Flow
| Cap Rate8.5 | Gross Yield12.8% | Annual Rent$22,080.00 | Property Taxes$2,597.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,080.00 $1,840.00 / mo | $110,400.00 $1,840.00 / mo | $220,800.00 $1,840.00 / mo | |||
| Estimated Expenses | $2,597.00 | $12,985.00 | $25,970.00 | |||
| Net Cash Flow | $19,483.00 | $97,415.00 | $194,830.00 | |||
| HOA Fees | $4,812.00 | $24,060.00 | $48,120.00 |