Property Info
- MLS O6230515
- Unit No 12
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1430
- Foundation Block
- Min Lease Block
- HOA Fees $389.00
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Thermostat
Cash Flow
| Cap Rate8.7 | Gross Yield12.2% | Annual Rent$28,680.00 | Property Taxes$3,495.18 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,680.00 $2,390.00 / mo | $143,400.00 $2,390.00 / mo | $286,800.00 $2,390.00 / mo | |||
| Estimated Expenses | $3,495.18 | $17,475.90 | $34,951.80 | |||
| Net Cash Flow | $25,184.82 | $125,924.10 | $251,848.20 | |||
| HOA Fees | $4,668.00 | $23,340.00 | $46,680.00 |