Property Info
- MLS O6309921
- Unit No 1748
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 938
- Foundation Block
- Min Lease Block
- HOA Fees $360.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate5.5 | Gross Yield9.3% | Annual Rent$18,600.00 | Property Taxes$3,259.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,600.00 $1,550.00 / mo | $93,000.00 $1,550.00 / mo | $186,000.00 $1,550.00 / mo | |||
| Estimated Expenses | $3,259.00 | $16,295.00 | $32,590.00 | |||
| Net Cash Flow | $15,341.00 | $76,705.00 | $153,410.00 | |||
| HOA Fees | $4,320.00 | $21,600.00 | $43,200.00 |