Property Info
- MLS O6180517
- Unit No 193
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1771
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $483.33
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Open Floorplan
- Pest Guard System
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate4.9 | Gross Yield7.1% | Annual Rent$29,400.00 | Property Taxes$3,400.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $29,400.00 $2,450.00 / mo | $147,000.00 $2,450.00 / mo | $294,000.00 $2,450.00 / mo | |||
| Estimated Expenses | $3,400.00 | $17,000.00 | $34,000.00 | |||
| Net Cash Flow | $26,000.00 | $130,000.00 | $260,000.00 | |||
| HOA Fees | $5,799.96 | $28,999.80 | $57,999.60 |