Property Info
- MLS O6253625
- Unit No 235
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1117
- Foundation Block, Concrete Perimeter
- Min Lease Block, Concrete Perimeter
- HOA Fees $398.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.0 | Gross Yield9.3% | Annual Rent$21,000.00 | Property Taxes$2,762.09 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $2,762.09 | $13,810.45 | $27,620.90 | |||
| Net Cash Flow | $18,237.91 | $91,189.55 | $182,379.10 | |||
| HOA Fees | $4,776.00 | $23,880.00 | $47,760.00 |