Property Info
- MLS O6216967
- Unit No 2502
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1165
- Foundation Slab
- Min Lease Slab
- HOA Fees $480.00
Interior Features
- Crown Molding
- Primary Bedroom Main Floor
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.0 | Gross Yield9.3% | Annual Rent$23,940.00 | Property Taxes$2,775.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,940.00 $1,995.00 / mo | $119,700.00 $1,995.00 / mo | $239,400.00 $1,995.00 / mo | |||
| Estimated Expenses | $2,775.00 | $13,875.00 | $27,750.00 | |||
| Net Cash Flow | $21,165.00 | $105,825.00 | $211,650.00 | |||
| HOA Fees | $5,760.00 | $28,800.00 | $57,600.00 |