Property Info
- MLS O6413918
- Unit No 3206
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1537
- Living Area (sqft) 1365
- Foundation Block
- Min Lease Block
- HOA Fees $532.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.8 | Gross Yield8.4% | Annual Rent$21,000.00 | Property Taxes$2,536.91 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $2,536.91 | $12,684.55 | $25,369.10 | |||
| Net Cash Flow | $18,463.09 | $92,315.45 | $184,630.90 | |||
| HOA Fees | $6,384.00 | $31,920.00 | $63,840.00 |