Property Info
- MLS O6247682
- Unit No 359
- Bedrooms 2
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1285
- Foundation Slab
- Min Lease Slab
- HOA Fees $471.00
Interior Features
- Ceiling Fans(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.1 | Gross Yield8.9% | Annual Rent$21,120.00 | Property Taxes$3,290.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,120.00 $1,760.00 / mo | $105,600.00 $1,760.00 / mo | $211,200.00 $1,760.00 / mo | |||
| Estimated Expenses | $3,290.00 | $16,450.00 | $32,900.00 | |||
| Net Cash Flow | $17,830.00 | $89,150.00 | $178,300.00 | |||
| HOA Fees | $5,652.00 | $28,260.00 | $56,520.00 |