Property Info
- MLS O6250245
- Unit No 1906
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1265
- Foundation Block
- Min Lease Block
- HOA Fees $887.43
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate3.8 | Gross Yield7.1% | Annual Rent$38,400.00 | Property Taxes$7,499.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $38,400.00 $3,200.00 / mo | $192,000.00 $3,200.00 / mo | $384,000.00 $3,200.00 / mo | |||
| Estimated Expenses | $7,499.00 | $37,495.00 | $74,990.00 | |||
| Net Cash Flow | $30,901.00 | $154,505.00 | $309,010.00 | |||
| HOA Fees | $10,649.16 | $53,245.80 | $106,491.60 |