Property Info
- MLS O6203873
- Unit No 937
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1237
- Foundation Slab
- Min Lease Slab
- HOA Fees $563.00
Interior Features
- Cathedral Ceiling(s)
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Surface Counters
- Thermostat
Cash Flow
| Cap Rate5.0 | Gross Yield9.7% | Annual Rent$19,440.00 | Property Taxes$2,729.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,440.00 $1,620.00 / mo | $97,200.00 $1,620.00 / mo | $194,400.00 $1,620.00 / mo | |||
| Estimated Expenses | $2,729.00 | $13,645.00 | $27,290.00 | |||
| Net Cash Flow | $16,711.00 | $83,555.00 | $167,110.00 | |||
| HOA Fees | $6,756.00 | $33,780.00 | $67,560.00 |