Property Info
- MLS O6312810
- Unit No 200
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1136
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $400.00
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Wood Cabinets
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate7.8 | Gross Yield10.4% | Annual Rent$21,300.00 | Property Taxes$408.39 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,300.00 $1,775.00 / mo | $106,500.00 $1,775.00 / mo | $213,000.00 $1,775.00 / mo | |||
| Estimated Expenses | $408.39 | $2,041.95 | $4,083.90 | |||
| Net Cash Flow | $20,891.61 | $104,458.05 | $208,916.10 | |||
| HOA Fees | $4,800.00 | $24,000.00 | $48,000.00 |