Property Info
- MLS O6237448
- Unit No 4099H
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1165
- Foundation Block
- Min Lease Block
- HOA Fees $302.61
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Open Floorplan
- Primary Bedroom Main Floor
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.2 | Gross Yield10.8% | Annual Rent$16,200.00 | Property Taxes$1,850.64 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,200.00 $1,350.00 / mo | $81,000.00 $1,350.00 / mo | $162,000.00 $1,350.00 / mo | |||
| Estimated Expenses | $1,850.64 | $9,253.20 | $18,506.40 | |||
| Net Cash Flow | $14,349.36 | $71,746.80 | $143,493.60 | |||
| HOA Fees | $3,631.32 | $18,156.60 | $36,313.20 |