Property Info
- MLS O6254265
- Unit No 204
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1435
- Foundation Slab
- Min Lease Slab
- HOA Fees $713.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Solid Wood Cabinets
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.4 | Gross Yield9.5% | Annual Rent$22,500.00 | Property Taxes$3,549.37 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,500.00 $1,875.00 / mo | $112,500.00 $1,875.00 / mo | $225,000.00 $1,875.00 / mo | |||
| Estimated Expenses | $3,549.37 | $17,746.85 | $35,493.70 | |||
| Net Cash Flow | $18,950.63 | $94,753.15 | $189,506.30 | |||
| HOA Fees | $8,556.00 | $42,780.00 | $85,560.00 |