Property Info
- MLS O6206545
- Unit No 56
- Bedrooms 2
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1227
- Foundation Block
- Min Lease Block
- HOA Fees $280.00
Interior Features
- Open Floorplan
Cash Flow
| Cap Rate6.2 | Gross Yield9% | Annual Rent$20,100.00 | Property Taxes$2,774.51 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,100.00 $1,675.00 / mo | $100,500.00 $1,675.00 / mo | $201,000.00 $1,675.00 / mo | |||
| Estimated Expenses | $2,774.51 | $13,872.55 | $27,745.10 | |||
| Net Cash Flow | $17,325.49 | $86,627.45 | $173,254.90 | |||
| HOA Fees | $3,360.00 | $16,800.00 | $33,600.00 |