Property Info
- MLS O6280889
- Unit No 328
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1483
- Living Area (sqft) 1398
- Foundation Block
- Min Lease Block
- HOA Fees $714.17
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate5.6 | Gross Yield12% | Annual Rent$20,400.00 | Property Taxes$2,360.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $2,360.00 | $11,800.00 | $23,600.00 | |||
| Net Cash Flow | $18,040.00 | $90,200.00 | $180,400.00 | |||
| HOA Fees | $8,570.04 | $42,850.20 | $85,700.40 |