Property Info
- MLS O6379581
- Unit No 127
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1158
- Living Area (sqft) 1158
- Foundation Block
- Min Lease Block
- HOA Fees $394.00
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
Cash Flow
| Cap Rate8.4 | Gross Yield12.3% | Annual Rent$21,600.00 | Property Taxes$2,255.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $2,255.00 | $11,275.00 | $22,550.00 | |||
| Net Cash Flow | $19,345.00 | $96,725.00 | $193,450.00 | |||
| HOA Fees | $4,728.00 | $23,640.00 | $47,280.00 |