Property Info
- MLS O6250741
- Unit No 4
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 750
- Foundation Block
- Min Lease Block
- HOA Fees $533.33
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Thermostat Attic Fan
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.4 | Gross Yield5.8% | Annual Rent$21,600.00 | Property Taxes$2,710.21 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $2,710.21 | $13,551.05 | $27,102.10 | |||
| Net Cash Flow | $18,889.79 | $94,448.95 | $188,897.90 | |||
| HOA Fees | $6,399.96 | $31,999.80 | $63,999.60 |