Property Info
- MLS O6236109
- Unit No # 4
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 948
- Foundation Block, Other
- Min Lease Block, Other
- HOA Fees $382.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Split Bedroom
- Window Treatments
Cash Flow
| Cap Rate7.8 | Gross Yield11.4% | Annual Rent$22,800.00 | Property Taxes$2,582.88 | 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 | $2,582.88 | $12,914.40 | $25,828.80 | |||
| Net Cash Flow | $20,217.12 | $101,085.60 | $202,171.20 | |||
| HOA Fees | $4,584.00 | $22,920.00 | $45,840.00 |