Property Info
- MLS O6256262
- Unit No 3
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1006
- Foundation Block
- Min Lease Block
- HOA Fees $309.54
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.5 | Gross Yield10.5% | Annual Rent$18,900.00 | Property Taxes$1,635.45 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,900.00 $1,575.00 / mo | $94,500.00 $1,575.00 / mo | $189,000.00 $1,575.00 / mo | |||
| Estimated Expenses | $1,635.45 | $8,177.25 | $16,354.50 | |||
| Net Cash Flow | $17,264.55 | $86,322.75 | $172,645.50 | |||
| HOA Fees | $3,714.48 | $18,572.40 | $37,144.80 |