Property Info
- MLS O6212790
- Unit No 104
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 811
- Foundation Block
- Min Lease Block
- HOA Fees $363.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
Cash Flow
| Cap Rate7.3 | Gross Yield10.7% | Annual Rent$19,800.00 | Property Taxes$1,941.00 | 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 | $1,941.00 | $9,705.00 | $19,410.00 | |||
| Net Cash Flow | $17,859.00 | $89,295.00 | $178,590.00 | |||
| HOA Fees | $4,356.00 | $21,780.00 | $43,560.00 |