Property Info
- MLS O6324594
- Unit No 205
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1285
- Foundation Block
- Min Lease Block
- HOA Fees $411.40
Interior Features
- Ceiling Fans(s)
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.4 | Gross Yield9.8% | Annual Rent$24,000.00 | Property Taxes$3,436.00 | 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 | $3,436.00 | $17,180.00 | $34,360.00 | |||
| Net Cash Flow | $20,564.00 | $102,820.00 | $205,640.00 | |||
| HOA Fees | $4,936.80 | $24,684.00 | $49,368.00 |