Property Info
- MLS O6233830
- Unit No 201
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1260
- Foundation Slab
- Min Lease Slab
- HOA Fees $626.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.8 | Gross Yield11.4% | Annual Rent$25,800.00 | Property Taxes$2,811.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,800.00 $2,150.00 / mo | $129,000.00 $2,150.00 / mo | $258,000.00 $2,150.00 / mo | |||
| Estimated Expenses | $2,811.00 | $14,055.00 | $28,110.00 | |||
| Net Cash Flow | $22,989.00 | $114,945.00 | $229,890.00 | |||
| HOA Fees | $7,512.00 | $37,560.00 | $75,120.00 |