Property Info
- MLS O6243757
- Unit No 2246
- Bedrooms 2
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1262
- Foundation Slab
- Min Lease Slab
- HOA Fees $344.00
Interior Features
- Stone Counters
Cash Flow
| Cap Rate4.8 | Gross Yield7.3% | Annual Rent$18,300.00 | Property Taxes$2,289.26 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,300.00 $1,525.00 / mo | $91,500.00 $1,525.00 / mo | $183,000.00 $1,525.00 / mo | |||
| Estimated Expenses | $2,289.26 | $11,446.30 | $22,892.60 | |||
| Net Cash Flow | $16,010.74 | $80,053.70 | $160,107.40 | |||
| HOA Fees | $4,128.00 | $20,640.00 | $41,280.00 |