Property Info
- MLS O6396369
- Unit No 104
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1296
- Living Area (sqft) 1296
- Foundation Block
- Min Lease Block
- HOA Fees $532.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Primary Bedroom Main Floor
- Thermostat
Cash Flow
| Cap Rate5.5 | Gross Yield9.3% | Annual Rent$24,000.00 | Property Taxes$3,481.75 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $3,481.75 | $17,408.75 | $34,817.50 | |||
| Net Cash Flow | $20,518.25 | $102,591.25 | $205,182.50 | |||
| HOA Fees | $6,384.00 | $31,920.00 | $63,840.00 |