Property Info
- MLS O6250221
- Unit No 823
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1326
- Foundation Slab
- Min Lease Slab
- HOA Fees $698.13
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
Cash Flow
| Cap Rate5.3 | Gross Yield10.2% | Annual Rent$23,400.00 | Property Taxes$2,901.49 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,400.00 $1,950.00 / mo | $117,000.00 $1,950.00 / mo | $234,000.00 $1,950.00 / mo | |||
| Estimated Expenses | $2,901.49 | $14,507.45 | $29,014.90 | |||
| Net Cash Flow | $20,498.51 | $102,492.55 | $204,985.10 | |||
| HOA Fees | $8,377.56 | $41,887.80 | $83,775.60 |