Property Info
- MLS O6365386
- Unit No 4
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 2060
- Living Area (sqft) 1536
- Foundation Block
- Min Lease Block
- HOA Fees $550.00
Interior Features
- Ceiling Fans(s)
- PrimaryBedroom Upstairs
- Solid Surface Counters
Cash Flow
| Cap Rate5.0 | Gross Yield8.4% | Annual Rent$25,200.00 | Property Taxes$3,484.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $3,484.00 | $17,420.00 | $34,840.00 | |||
| Net Cash Flow | $21,716.00 | $108,580.00 | $217,160.00 | |||
| HOA Fees | $6,600.00 | $33,000.00 | $66,000.00 |