Property Info
- MLS O6324594
- Unit No 205
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1285
- 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 Rate6.1 | Gross Yield9.6% | Annual Rent$23,400.00 | Property Taxes$3,436.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,400.00 $1,950.00 / mo | $117,000.00 $1,950.00 / mo | $234,000.00 $1,950.00 / mo | |||
| Estimated Expenses | $3,436.00 | $17,180.00 | $34,360.00 | |||
| Net Cash Flow | $19,964.00 | $99,820.00 | $199,640.00 | |||
| HOA Fees | $4,936.80 | $24,684.00 | $49,368.00 |