Property Info
- MLS O6318871
- Unit No 14
- Bedrooms 1
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1465
- Foundation Block
- Min Lease Block
- HOA Fees $787.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
Cash Flow
| Cap Rate2.3 | Gross Yield6.7% | Annual Rent$24,000.00 | Property Taxes$6,365.57 | 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 | $6,365.57 | $31,827.85 | $63,655.70 | |||
| Net Cash Flow | $17,634.43 | $88,172.15 | $176,344.30 | |||
| HOA Fees | $9,444.00 | $47,220.00 | $94,440.00 |