Property Info
- MLS O6389022
- Unit No 320
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 992
- Living Area (sqft) 992
- Foundation Block
- Min Lease Block
- HOA Fees $898.00
Interior Features
- Ceiling Fans(s)
- Thermostat
Cash Flow
| Cap Rate6.1 | Gross Yield16% | Annual Rent$19,200.00 | Property Taxes$1,084.18 | 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 | $1,084.18 | $5,420.90 | $10,841.80 | |||
| Net Cash Flow | $18,115.82 | $90,579.10 | $181,158.20 | |||
| HOA Fees | $10,776.00 | $53,880.00 | $107,760.00 |