Property Info
- MLS O6245465
- Unit No 9
- Bedrooms 2
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1250
- Foundation Block
- Min Lease Block
- HOA Fees $350.00
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- PrimaryBedroom Upstairs
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.6 | Gross Yield8.3% | Annual Rent$22,800.00 | Property Taxes$3,230.00 | 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 | $3,230.00 | $16,150.00 | $32,300.00 | |||
| Net Cash Flow | $19,570.00 | $97,850.00 | $195,700.00 | |||
| HOA Fees | $4,200.00 | $21,000.00 | $42,000.00 |