Property Info
- MLS O6421647
- Unit No 13
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1432
- Living Area (sqft) 1432
- Foundation Block
- Min Lease Block
- HOA Fees $460.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Living Room/Dining Room Combo
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.4 | Gross Yield9.4% | Annual Rent$22,200.00 | Property Taxes$3,897.23 | 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 | $3,897.23 | $19,486.15 | $38,972.30 | |||
| Net Cash Flow | $18,302.77 | $91,513.85 | $183,027.70 | |||
| HOA Fees | $5,520.00 | $27,600.00 | $55,200.00 |