Property Info
- MLS O6374903
- Unit No 3305
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1048
- Living Area (sqft) 1048
- Foundation Block
- Min Lease Block
- HOA Fees $417.51
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate5.7 | Gross Yield9.5% | Annual Rent$19,500.00 | Property Taxes$2,822.86 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,500.00 $1,625.00 / mo | $97,500.00 $1,625.00 / mo | $195,000.00 $1,625.00 / mo | |||
| Estimated Expenses | $2,822.86 | $14,114.30 | $28,228.60 | |||
| Net Cash Flow | $16,677.14 | $83,385.70 | $166,771.40 | |||
| HOA Fees | $5,010.12 | $25,050.60 | $50,101.20 |