Property Info
- MLS O6344058
- Unit No 125
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1273
- Living Area (sqft) 1273
- Foundation Block
- Min Lease Block
- HOA Fees $541.60
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Wood Cabinets
- Split Bedroom
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate6.8 | Gross Yield11.7% | Annual Rent$22,200.00 | Property Taxes$2,816.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,200.00 $1,850.00 / mo | $111,000.00 $1,850.00 / mo | $222,000.00 $1,850.00 / mo | |||
| Estimated Expenses | $2,816.00 | $14,080.00 | $28,160.00 | |||
| Net Cash Flow | $19,384.00 | $96,920.00 | $193,840.00 | |||
| HOA Fees | $6,499.20 | $32,496.00 | $64,992.00 |