Property Info
- MLS O6239624
- Unit No 1602
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1245
- Foundation Slab
- Min Lease Slab
- HOA Fees $591.00
Interior Features
- Ceiling Fans(s)
- PrimaryBedroom Upstairs
Cash Flow
| Cap Rate5.3 | Gross Yield9.2% | Annual Rent$21,000.00 | Property Taxes$1,742.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $1,742.00 | $8,710.00 | $17,420.00 | |||
| Net Cash Flow | $19,258.00 | $96,290.00 | $192,580.00 | |||
| HOA Fees | $7,092.00 | $35,460.00 | $70,920.00 |