Property Info
- MLS O6353618
- Unit No 215
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 874
- Living Area (sqft) 874
- Foundation Block
- Min Lease Block
- HOA Fees $461.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
Cash Flow
| Cap Rate5.0 | Gross Yield9.5% | Annual Rent$17,400.00 | Property Taxes$2,756.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,400.00 $1,450.00 / mo | $87,000.00 $1,450.00 / mo | $174,000.00 $1,450.00 / mo | |||
| Estimated Expenses | $2,756.00 | $13,780.00 | $27,560.00 | |||
| Net Cash Flow | $14,644.00 | $73,220.00 | $146,440.00 | |||
| HOA Fees | $5,532.00 | $27,660.00 | $55,320.00 |