Property Info
- MLS O6418271
- Unit No 192921
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 996
- Living Area (sqft) 996
- Foundation Block
- Min Lease Block
- HOA Fees $303.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate9.6 | Gross Yield13.2% | Annual Rent$20,400.00 | Property Taxes$1,910.56 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $1,910.56 | $9,552.80 | $19,105.60 | |||
| Net Cash Flow | $18,489.44 | $92,447.20 | $184,894.40 | |||
| HOA Fees | $3,636.00 | $18,180.00 | $36,360.00 |