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 Rate6.7 | Gross Yield10% | Annual Rent$21,000.00 | Property Taxes$2,333.24 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $2,333.24 | $11,666.20 | $23,332.40 | |||
| Net Cash Flow | $18,666.76 | $93,333.80 | $186,667.60 | |||
| HOA Fees | $4,584.00 | $22,920.00 | $45,840.00 |