Property Info
- MLS O6222416
- Unit No 148
- Bedrooms 2
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1202
- Foundation Slab
- Min Lease Slab
- HOA Fees $365.00
Interior Features
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.3 | Gross Yield7.7% | Annual Rent$23,100.00 | Property Taxes$2,908.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,100.00 $1,925.00 / mo | $115,500.00 $1,925.00 / mo | $231,000.00 $1,925.00 / mo | |||
| Estimated Expenses | $2,908.00 | $14,540.00 | $29,080.00 | |||
| Net Cash Flow | $20,192.00 | $100,960.00 | $201,920.00 | |||
| HOA Fees | $4,380.00 | $21,900.00 | $43,800.00 |