Property Info
- MLS O6252742
- Unit No 303
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1247
- Foundation Slab
- Min Lease Slab
- HOA Fees $608.00
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.8 | Gross Yield11.1% | Annual Rent$28,800.00 | Property Taxes$3,724.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $3,724.00 | $18,620.00 | $37,240.00 | |||
| Net Cash Flow | $25,076.00 | $125,380.00 | $250,760.00 | |||
| HOA Fees | $7,296.00 | $36,480.00 | $72,960.00 |