Property Info
- MLS O6396390
- Unit No G4
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1012
- Living Area (sqft) 1012
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $315.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
Cash Flow
| Cap Rate7.0 | Gross Yield10.9% | Annual Rent$17,400.00 | Property Taxes$2,435.80 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,400.00 $1,450.00 / mo | $87,000.00 $1,450.00 / mo | $174,000.00 $1,450.00 / mo | |||
| Estimated Expenses | $2,435.80 | $12,179.00 | $24,358.00 | |||
| Net Cash Flow | $14,964.20 | $74,821.00 | $149,642.00 | |||
| HOA Fees | $3,780.00 | $18,900.00 | $37,800.00 |