Property Info
- MLS O6213334
- Unit No 310
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1004
- Foundation Block
- Min Lease Block
- HOA Fees $392.00
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Crown Molding
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.5 | Gross Yield7.2% | Annual Rent$22,800.00 | Property Taxes$3,795.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $3,795.00 | $18,975.00 | $37,950.00 | |||
| Net Cash Flow | $19,005.00 | $95,025.00 | $190,050.00 | |||
| HOA Fees | $4,704.00 | $23,520.00 | $47,040.00 |