Property Info
- MLS O6242629
- Unit No 220
- Bedrooms 2
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1360
- Foundation Slab
- Min Lease Slab
- HOA Fees $832.70
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.6 | Gross Yield9.6% | Annual Rent$28,800.00 | Property Taxes$5,009.20 | 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 | $5,009.20 | $25,046.00 | $50,092.00 | |||
| Net Cash Flow | $23,790.80 | $118,954.00 | $237,908.00 | |||
| HOA Fees | $9,992.40 | $49,962.00 | $99,924.00 |