Property Info
- MLS O6253112
- Unit No 205
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1731
- Foundation Slab
- Min Lease Slab
- HOA Fees $735.86
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate4.5 | Gross Yield9.5% | Annual Rent$22,740.00 | Property Taxes$3,119.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,740.00 $1,895.00 / mo | $113,700.00 $1,895.00 / mo | $227,400.00 $1,895.00 / mo | |||
| Estimated Expenses | $3,119.00 | $15,595.00 | $31,190.00 | |||
| Net Cash Flow | $19,621.00 | $98,105.00 | $196,210.00 | |||
| HOA Fees | $8,830.32 | $44,151.60 | $88,303.20 |