Property Info
- MLS O6371339
- Unit No 3307
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1137
- Living Area (sqft) 1137
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $450.00
Interior Features
- Ceiling Fans(s)
- Elevator
Cash Flow
| Cap Rate6.1 | Gross Yield10.2% | Annual Rent$19,200.00 | Property Taxes$2,344.00 | 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 | $2,344.00 | $11,720.00 | $23,440.00 | |||
| Net Cash Flow | $16,856.00 | $84,280.00 | $168,560.00 | |||
| HOA Fees | $5,400.00 | $27,000.00 | $54,000.00 |