Property Info
- MLS O6218990
- Unit No 3204
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1244
- Foundation Slab
- Min Lease Slab
- HOA Fees $726.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Open Floorplan
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.0 | Gross Yield11.5% | Annual Rent$28,800.00 | Property Taxes$2,615.05 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $2,615.05 | $13,075.25 | $26,150.50 | |||
| Net Cash Flow | $26,184.95 | $130,924.75 | $261,849.50 | |||
| HOA Fees | $8,712.00 | $43,560.00 | $87,120.00 |