Property Info
- MLS O6363339
- Unit No I306
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 994
- Living Area (sqft) 994
- Foundation Block
- Min Lease Block
- HOA Fees $522.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Thermostat
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate4.5 | Gross Yield8.5% | Annual Rent$19,200.00 | Property Taxes$2,689.95 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $2,689.95 | $13,449.75 | $26,899.50 | |||
| Net Cash Flow | $16,510.05 | $82,550.25 | $165,100.50 | |||
| HOA Fees | $6,264.00 | $31,320.00 | $62,640.00 |