Property Info
- MLS O6415444
- Unit No B111
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 934
- Living Area (sqft) 934
- Foundation Basement
- Min Lease Basement
- HOA Fees $539.00
Interior Features
- Walk-In Closet(s)
Cash Flow
| Cap Rate10.0 | Gross Yield18% | Annual Rent$18,000.00 | Property Taxes$1,538.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $1,538.00 | $7,690.00 | $15,380.00 | |||
| Net Cash Flow | $16,462.00 | $82,310.00 | $164,620.00 | |||
| HOA Fees | $6,468.00 | $32,340.00 | $64,680.00 |