Property Info
- MLS O6422546
- Unit No 207
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 695
- Living Area (sqft) 695
- Foundation Block
- Min Lease Block
- HOA Fees $237.00
Interior Features
- Kitchen/Family Room Combo
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.8 | Gross Yield9% | Annual Rent$19,800.00 | Property Taxes$1,901.34 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $1,901.34 | $9,506.70 | $19,013.40 | |||
| Net Cash Flow | $17,898.66 | $89,493.30 | $178,986.60 | |||
| HOA Fees | $2,844.00 | $14,220.00 | $28,440.00 |