Property Info
- MLS O6207418
- Unit No 118
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1333
- Foundation Block
- Min Lease Block
- HOA Fees $643.00
Interior Features
- Ceiling Fans(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.8 | Gross Yield11.5% | Annual Rent$26,400.00 | Property Taxes$3,023.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $3,023.00 | $15,115.00 | $30,230.00 | |||
| Net Cash Flow | $23,377.00 | $116,885.00 | $233,770.00 | |||
| HOA Fees | $7,716.00 | $38,580.00 | $77,160.00 |