Property Info
- MLS O6261916
- Unit No A02
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 605
- Foundation Block
- Min Lease Block
- HOA Fees $360.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Skylight(s)
- Solid Wood Cabinets
- Stone Counters
- Window Treatments
Cash Flow
| Cap Rate5.5 | Gross Yield9.1% | Annual Rent$15,900.00 | Property Taxes$2,010.49 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,900.00 $1,325.00 / mo | $79,500.00 $1,325.00 / mo | $159,000.00 $1,325.00 / mo | |||
| Estimated Expenses | $2,010.49 | $10,052.45 | $20,104.90 | |||
| Net Cash Flow | $13,889.51 | $69,447.55 | $138,895.10 | |||
| HOA Fees | $4,320.00 | $21,600.00 | $43,200.00 |