Property Info
- MLS O6304359
- Unit No 206
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1200
- Foundation Crawlspace
- Min Lease Crawlspace
- HOA Fees $144.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate8.5 | Gross Yield10.4% | Annual Rent$24,000.00 | Property Taxes$2,838.00 | 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 | $2,838.00 | $14,190.00 | $28,380.00 | |||
| Net Cash Flow | $21,162.00 | $105,810.00 | $211,620.00 | |||
| HOA Fees | $1,728.00 | $8,640.00 | $17,280.00 |