Property Info
- MLS O6364612
- Unit No 421
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1174
- Living Area (sqft) 1174
- Foundation Block
- Min Lease Block
- HOA Fees $538.72
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.7 | Gross Yield9% | Annual Rent$21,240.00 | Property Taxes$3,705.77 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,240.00 $1,770.00 / mo | $106,200.00 $1,770.00 / mo | $212,400.00 $1,770.00 / mo | |||
| Estimated Expenses | $3,705.77 | $18,528.85 | $37,057.70 | |||
| Net Cash Flow | $17,534.23 | $87,671.15 | $175,342.30 | |||
| HOA Fees | $6,464.64 | $32,323.20 | $64,646.40 |