Property Info
- MLS O6394997
- Unit No 304
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1408
- Living Area (sqft) 1408
- Foundation Block
- Min Lease Block
- HOA Fees $550.00
Interior Features
- Ceiling Fans(s)
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.6 | Gross Yield10.3% | Annual Rent$22,800.00 | Property Taxes$3,867.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $3,867.00 | $19,335.00 | $38,670.00 | |||
| Net Cash Flow | $18,933.00 | $94,665.00 | $189,330.00 | |||
| HOA Fees | $6,600.00 | $33,000.00 | $66,000.00 |