Property Info
- MLS O6419356
- Unit No 1612
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 975
- Living Area (sqft) 975
- Foundation Slab
- Min Lease Slab
- HOA Fees $501.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate5.5 | Gross Yield10.1% | Annual Rent$18,000.00 | Property Taxes$2,101.00 | 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 | $2,101.00 | $10,505.00 | $21,010.00 | |||
| Net Cash Flow | $15,899.00 | $79,495.00 | $158,990.00 | |||
| HOA Fees | $6,012.00 | $30,060.00 | $60,120.00 |