Property Info
- MLS O6288388
- Unit No 20703
- Bedrooms 2
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1112
- Foundation Block
- Min Lease Block
- HOA Fees $666.00
Interior Features
- Ceiling Fans(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.6 | Gross Yield10.2% | Annual Rent$20,340.00 | Property Taxes$3,095.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,340.00 $1,695.00 / mo | $101,700.00 $1,695.00 / mo | $203,400.00 $1,695.00 / mo | |||
| Estimated Expenses | $3,095.00 | $15,475.00 | $30,950.00 | |||
| Net Cash Flow | $17,245.00 | $86,225.00 | $172,450.00 | |||
| HOA Fees | $7,992.00 | $39,960.00 | $79,920.00 |