Property Info
- MLS O6323026
- Unit No GE
- Bedrooms 2
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1211
- Foundation Block
- Min Lease Block
- HOA Fees $679.92
Interior Features
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.3 | Gross Yield14.9% | Annual Rent$18,600.00 | Property Taxes$1,351.64 | 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 | $1,351.64 | $6,758.20 | $13,516.40 | |||
| Net Cash Flow | $17,248.36 | $86,241.80 | $172,483.60 | |||
| HOA Fees | $8,159.04 | $40,795.20 | $81,590.40 |