Property Info
- MLS O6398992
- Unit No 100
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 550
- Living Area (sqft) 550
- Foundation Block
- Min Lease Block
- HOA Fees $216.00
Interior Features
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate6.4 | Gross Yield9.9% | Annual Rent$11,400.00 | Property Taxes$1,408.04 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $11,400.00 $950.00 / mo | $57,000.00 $950.00 / mo | $114,000.00 $950.00 / mo | |||
| Estimated Expenses | $1,408.04 | $7,040.20 | $14,080.40 | |||
| Net Cash Flow | $9,991.96 | $49,959.80 | $99,919.60 | |||
| HOA Fees | $2,592.00 | $12,960.00 | $25,920.00 |