Property Info
- MLS O6220652
- Unit No 305
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1332
- Foundation Slab
- Min Lease Slab
- HOA Fees $485.00
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.7 | Gross Yield7.6% | Annual Rent$24,000.00 | Property Taxes$3,444.27 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $3,444.27 | $17,221.35 | $34,442.70 | |||
| Net Cash Flow | $20,555.73 | $102,778.65 | $205,557.30 | |||
| HOA Fees | $5,820.00 | $29,100.00 | $58,200.00 |