Property Info
- MLS O6214065
- Unit No 1997C
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 993
- Foundation Slab
- Min Lease Slab
- HOA Fees $410.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Solid Surface Counters
- Solid Wood Cabinets
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.9 | Gross Yield9.5% | Annual Rent$19,800.00 | Property Taxes$2,523.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $2,523.00 | $12,615.00 | $25,230.00 | |||
| Net Cash Flow | $17,277.00 | $86,385.00 | $172,770.00 | |||
| HOA Fees | $4,920.00 | $24,600.00 | $49,200.00 |