Property Info
- MLS O6303221
- Unit No 316
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1085
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $2,850.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- PrimaryBedroom Upstairs
- Thermostat
Cash Flow
| Cap Rate-13.9 | Gross Yield16% | Annual Rent$19,200.00 | Property Taxes$1,660.00 | 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 | $1,660.00 | $8,300.00 | $16,600.00 | |||
| Net Cash Flow | $17,540.00 | $87,700.00 | $175,400.00 | |||
| HOA Fees | $34,200.00 | $171,000.00 | $342,000.00 |