Property Info
- MLS O6381933
- Unit No 43A
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1200
- Living Area (sqft) 1200
- Foundation Block
- Min Lease Block
- HOA Fees $370.00
Interior Features
- Kitchen/Family Room Combo
Cash Flow
| Cap Rate5.6 | Gross Yield8.9% | Annual Rent$22,788.00 | Property Taxes$4,109.10 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,788.00 $1,899.00 / mo | $113,940.00 $1,899.00 / mo | $227,880.00 $1,899.00 / mo | |||
| Estimated Expenses | $4,109.10 | $20,545.50 | $41,091.00 | |||
| Net Cash Flow | $18,678.90 | $93,394.50 | $186,789.00 | |||
| HOA Fees | $4,440.00 | $22,200.00 | $44,400.00 |