Property Info
- MLS O6383242
- Unit No 232
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1562
- Living Area (sqft) 1455
- Foundation Block
- Min Lease Block
- HOA Fees $687.00
Interior Features
- Ceiling Fans(s)
- Crown Molding
- High Ceilings
- Living Room/Dining Room Combo
- Window Treatments
Cash Flow
| Cap Rate5.2 | Gross Yield9.1% | Annual Rent$22,740.00 | Property Taxes$1,404.24 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,740.00 $1,895.00 / mo | $113,700.00 $1,895.00 / mo | $227,400.00 $1,895.00 / mo | |||
| Estimated Expenses | $1,404.24 | $7,021.20 | $14,042.40 | |||
| Net Cash Flow | $21,335.76 | $106,678.80 | $213,357.60 | |||
| HOA Fees | $8,244.00 | $41,220.00 | $82,440.00 |