Property Info
- MLS O6283022
- Unit No 109
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1344
- Foundation Block
- Min Lease Block
- HOA Fees $548.70
Interior Features
- Living Room/Dining Room Combo
- Thermostat
Cash Flow
| Cap Rate4.0 | Gross Yield7.7% | Annual Rent$22,200.00 | Property Taxes$3,892.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,200.00 $1,850.00 / mo | $111,000.00 $1,850.00 / mo | $222,000.00 $1,850.00 / mo | |||
| Estimated Expenses | $3,892.00 | $19,460.00 | $38,920.00 | |||
| Net Cash Flow | $18,308.00 | $91,540.00 | $183,080.00 | |||
| HOA Fees | $6,584.40 | $32,922.00 | $65,844.00 |