Property Info
- MLS O6259247
- Unit No 632
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1026
- Foundation Block, Concrete Perimeter
- Min Lease -
- HOA Fees $325.00
Interior Features
- Accessibility Features
- Thermostat
Cash Flow
| Cap Rate5.4 | Gross Yield8.2% | Annual Rent$19,200.00 | Property Taxes$2,529.16 | 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 | $2,529.16 | $12,645.80 | $25,291.60 | |||
| Net Cash Flow | $16,670.84 | $83,354.20 | $166,708.40 | |||
| HOA Fees | $3,900.00 | $19,500.00 | $39,000.00 |