Property Info
- MLS O6335834
- Unit No 720
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1276
- Living Area (sqft) 1276
- Foundation Block
- Min Lease Block
- HOA Fees $550.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.0 | Gross Yield9.4% | Annual Rent$25,200.00 | Property Taxes$2,652.17 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $2,652.17 | $13,260.85 | $26,521.70 | |||
| Net Cash Flow | $22,547.83 | $112,739.15 | $225,478.30 | |||
| HOA Fees | $6,600.00 | $33,000.00 | $66,000.00 |