Property Info
- MLS O6223696
- Unit No B14
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1024
- Foundation Block, Concrete Perimeter
- Min Lease Block, Concrete Perimeter
- HOA Fees $260.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
Cash Flow
| Cap Rate2.9 | Gross Yield5.3% | Annual Rent$9,600.00 | Property Taxes$1,234.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $9,600.00 $800.00 / mo | $48,000.00 $800.00 / mo | $96,000.00 $800.00 / mo | |||
| Estimated Expenses | $1,234.00 | $6,170.00 | $12,340.00 | |||
| Net Cash Flow | $8,366.00 | $41,830.00 | $83,660.00 | |||
| HOA Fees | $3,120.00 | $15,600.00 | $31,200.00 |