Property Info
- MLS O6249788
- Unit No B
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1222
- Foundation Block
- Min Lease Block
- HOA Fees $308.50
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate4.6 | Gross Yield7.1% | Annual Rent$19,200.00 | Property Taxes$2,968.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $2,968.00 | $14,840.00 | $29,680.00 | |||
| Net Cash Flow | $16,232.00 | $81,160.00 | $162,320.00 | |||
| HOA Fees | $3,702.00 | $18,510.00 | $37,020.00 |