Property Info
- MLS O6243717
- Unit No 2
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1302
- Foundation Block
- Min Lease Block
- HOA Fees $834.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate4.2 | Gross Yield11% | Annual Rent$19,800.00 | Property Taxes$2,241.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $2,241.00 | $11,205.00 | $22,410.00 | |||
| Net Cash Flow | $17,559.00 | $87,795.00 | $175,590.00 | |||
| HOA Fees | $10,008.00 | $50,040.00 | $100,080.00 |