Property Info
- MLS O6198748
- Unit No 609
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2035
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,230.94
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate2.0 | Gross Yield5.1% | Annual Rent$39,600.00 | Property Taxes$9,264.95 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $39,600.00 $3,300.00 / mo | $198,000.00 $3,300.00 / mo | $396,000.00 $3,300.00 / mo | |||
| Estimated Expenses | $9,264.95 | $46,324.75 | $92,649.50 | |||
| Net Cash Flow | $30,335.05 | $151,675.25 | $303,350.50 | |||
| HOA Fees | $14,771.28 | $73,856.40 | $147,712.80 |
