Property Info
- MLS O6287833
- Unit No 7781
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1212
- Foundation Block
- Min Lease Block
- HOA Fees $540.00
Interior Features
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Open Floorplan
Cash Flow
| Cap Rate4.0 | Gross Yield7.3% | Annual Rent$24,000.00 | Property Taxes$4,177.45 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $4,177.45 | $20,887.25 | $41,774.50 | |||
| Net Cash Flow | $19,822.55 | $99,112.75 | $198,225.50 | |||
| HOA Fees | $6,480.00 | $32,400.00 | $64,800.00 |