Property Info
- MLS O6250042
- Unit No 307
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1313
- Foundation Slab
- Min Lease Slab
- HOA Fees $417.67
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
Cash Flow
| Cap Rate7.3 | Gross Yield10.3% | Annual Rent$26,400.00 | Property Taxes$2,553.76 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $2,553.76 | $12,768.80 | $25,537.60 | |||
| Net Cash Flow | $23,846.24 | $119,231.20 | $238,462.40 | |||
| HOA Fees | $5,012.04 | $25,060.20 | $50,120.40 |