Property Info
- MLS O6419151
- Unit No 28
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1578
- Living Area (sqft) 1578
- Foundation Block
- Min Lease Block
- HOA Fees $575.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate4.3 | Gross Yield8.6% | Annual Rent$19,800.00 | Property Taxes$3,078.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $3,078.00 | $15,390.00 | $30,780.00 | |||
| Net Cash Flow | $16,722.00 | $83,610.00 | $167,220.00 | |||
| HOA Fees | $6,900.00 | $34,500.00 | $69,000.00 |