Property Info
- MLS O6142037
- Unit No 212
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1291
- Foundation Slab
- Min Lease Slab
- HOA Fees $447.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Primary Bedroom Main Floor
- Open Floorplan
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate8.8 | Gross Yield12.3% | Annual Rent$25,800.00 | Property Taxes$2,011.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,800.00 $2,150.00 / mo | $129,000.00 $2,150.00 / mo | $258,000.00 $2,150.00 / mo | |||
| Estimated Expenses | $2,011.00 | $10,055.00 | $20,110.00 | |||
| Net Cash Flow | $23,789.00 | $118,945.00 | $237,890.00 | |||
| HOA Fees | $5,364.00 | $26,820.00 | $53,640.00 |