Property Info
- MLS O6342993
- Unit No BLDG 20
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1669
- Living Area (sqft) 1669
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $511.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Primary Bedroom Main Floor
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
- Wet Bar
Cash Flow
| Cap Rate3.7 | Gross Yield6.9% | Annual Rent$20,400.00 | Property Taxes$3,477.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $3,477.00 | $17,385.00 | $34,770.00 | |||
| Net Cash Flow | $16,923.00 | $84,615.00 | $169,230.00 | |||
| HOA Fees | $6,132.00 | $30,660.00 | $61,320.00 |