Property Info
- MLS O6290575
- Unit No 434
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1160
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $367.29
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate5.4 | Gross Yield8.8% | Annual Rent$19,200.00 | Property Taxes$2,863.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $2,863.00 | $14,315.00 | $28,630.00 | |||
| Net Cash Flow | $16,337.00 | $81,685.00 | $163,370.00 | |||
| HOA Fees | $4,407.48 | $22,037.40 | $44,074.80 |