Property Info
- MLS O6233327
- Unit No 401
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1555
- Foundation Block
- Min Lease Block
- HOA Fees $829.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Thermostat
Cash Flow
| Cap Rate1.1 | Gross Yield3.7% | Annual Rent$19,200.00 | Property Taxes$3,600.17 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $3,600.17 | $18,000.85 | $36,001.70 | |||
| Net Cash Flow | $15,599.83 | $77,999.15 | $155,998.30 | |||
| HOA Fees | $9,948.00 | $49,740.00 | $99,480.00 |