Property Info
- MLS O6409601
- Unit No F
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1182
- Living Area (sqft) 1112
- Foundation Block
- Min Lease Block
- HOA Fees $391.51
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate8.5 | Gross Yield12.7% | Annual Rent$22,800.00 | Property Taxes$2,769.46 | 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 | $2,769.46 | $13,847.30 | $27,694.60 | |||
| Net Cash Flow | $20,030.54 | $100,152.70 | $200,305.40 | |||
| HOA Fees | $4,698.12 | $23,490.60 | $46,981.20 |