Property Info
- MLS O6326029
- Unit No 307
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1031
- Foundation Basement
- Min Lease -
- HOA Fees $402.00
Interior Features
- Open Floorplan
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.6 | Gross Yield9.2% | Annual Rent$19,200.00 | Property Taxes$2,581.85 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $2,581.85 | $12,909.25 | $25,818.50 | |||
| Net Cash Flow | $16,618.15 | $83,090.75 | $166,181.50 | |||
| HOA Fees | $4,824.00 | $24,120.00 | $48,240.00 |