Property Info
- MLS O6332488
- Unit No 3427
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 836
- Living Area (sqft) 836
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $563.89
Interior Features
- Open Floorplan
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.0 | Gross Yield11.6% | Annual Rent$19,200.00 | Property Taxes$2,589.00 | 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 | $2,589.00 | $12,945.00 | $25,890.00 | |||
| Net Cash Flow | $16,611.00 | $83,055.00 | $166,110.00 | |||
| HOA Fees | $6,766.68 | $33,833.40 | $67,666.80 |