Property Info
- MLS O6351262
- Unit No C
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1440
- Living Area (sqft) 1357
- Foundation Block
- Min Lease Block
- HOA Fees $345.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Stone Counters
- Vaulted Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate7.6 | Gross Yield10.8% | Annual Rent$26,400.00 | Property Taxes$3,641.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $3,641.00 | $18,205.00 | $36,410.00 | |||
| Net Cash Flow | $22,759.00 | $113,795.00 | $227,590.00 | |||
| HOA Fees | $4,140.00 | $20,700.00 | $41,400.00 |