Property Info
- MLS O6275363
- Unit No 246
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 955
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $316.16
Interior Features
- Eat-in Kitchen
- Kitchen/Family Room Combo
Cash Flow
| Cap Rate5.7 | Gross Yield9.3% | Annual Rent$15,600.00 | Property Taxes$2,192.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $2,192.00 | $10,960.00 | $21,920.00 | |||
| Net Cash Flow | $13,408.00 | $67,040.00 | $134,080.00 | |||
| HOA Fees | $3,793.92 | $18,969.60 | $37,939.20 |