Property Info
- MLS O6322567
- Unit No 2806
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1196
- Foundation Block, Other, Pillar/Post/Pier,
- Min Lease Block, Other, Pillar/Post/Pier,
- HOA Fees $860.70
Interior Features
- Open Floorplan
- Solid Surface Counters
- Solid Wood Cabinets
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.0 | Gross Yield7.4% | Annual Rent$48,000.00 | Property Taxes$11,385.70 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $48,000.00 $4,000.00 / mo | $240,000.00 $4,000.00 / mo | $480,000.00 $4,000.00 / mo | |||
| Estimated Expenses | $11,385.70 | $56,928.50 | $113,857.00 | |||
| Net Cash Flow | $36,614.30 | $183,071.50 | $366,143.00 | |||
| HOA Fees | $10,328.40 | $51,642.00 | $103,284.00 |