Property Info
- MLS O6418534
- Unit No 323
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 1111
- Living Area (sqft) 1111
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $533.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- L Dining
- Living Room/Dining Room Combo
- Solid Wood Cabinets
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.9 | Gross Yield9.3% | Annual Rent$22,200.00 | Property Taxes$4,143.91 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,200.00 $1,850.00 / mo | $111,000.00 $1,850.00 / mo | $222,000.00 $1,850.00 / mo | |||
| Estimated Expenses | $4,143.91 | $20,719.55 | $41,439.10 | |||
| Net Cash Flow | $18,056.09 | $90,280.45 | $180,560.90 | |||
| HOA Fees | $6,396.00 | $31,980.00 | $63,960.00 |