Property Info
- MLS O6423833
- Unit No 1615
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 934
- Living Area (sqft) 934
- Foundation Slab
- Min Lease Slab
- HOA Fees $358.00
Interior Features
- Other
Cash Flow
| Cap Rate7.6 | Gross Yield12% | Annual Rent$18,000.00 | Property Taxes$2,292.00 | 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 | $2,292.00 | $11,460.00 | $22,920.00 | |||
| Net Cash Flow | $15,708.00 | $78,540.00 | $157,080.00 | |||
| HOA Fees | $4,296.00 | $21,480.00 | $42,960.00 |