Property Info
- MLS O6245694
- Unit No 12
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1808
- Foundation Slab
- Min Lease Slab
- HOA Fees $473.12
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Open Floorplan
- Solid Surface Counters
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.5 | Gross Yield6.9% | Annual Rent$29,400.00 | Property Taxes$4,767.34 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $29,400.00 $2,450.00 / mo | $147,000.00 $2,450.00 / mo | $294,000.00 $2,450.00 / mo | |||
| Estimated Expenses | $4,767.34 | $23,836.70 | $47,673.40 | |||
| Net Cash Flow | $24,632.66 | $123,163.30 | $246,326.60 | |||
| HOA Fees | $5,677.44 | $28,387.20 | $56,774.40 |